[KULIM] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -43.14%
YoY- 232.1%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 406,965 511,483 268,170 283,633 263,592 265,484 276,198 29.45%
PBT 89,984 45,822 24,584 23,261 15,255 33,789 20,199 170.49%
Tax -662 -36,408 1,326,935 19,582 13,780 136,060 46,515 -
NP 89,322 9,414 1,351,519 42,843 29,035 169,849 66,714 21.45%
-
NP to SH 86,887 -1,146 1,360,502 10,054 17,681 98,432 38,136 73.05%
-
Tax Rate 0.74% 79.46% -5,397.56% -84.18% -90.33% -402.68% -230.28% -
Total Cost 317,643 502,069 -1,083,349 240,790 234,557 95,635 209,484 31.95%
-
Net Worth 4,972,370 4,762,266 4,857,513 3,913,728 3,907,757 3,873,363 3,660,032 22.64%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 5,043 - - - - -
Div Payout % - - 0.37% - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 4,972,370 4,762,266 4,857,513 3,913,728 3,907,757 3,873,363 3,660,032 22.64%
NOSH 1,294,888 1,273,333 1,327,189 1,304,576 1,281,231 1,278,337 1,279,731 0.78%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 21.95% 1.84% 503.98% 15.11% 11.02% 63.98% 24.15% -
ROE 1.75% -0.02% 28.01% 0.26% 0.45% 2.54% 1.04% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 31.43 40.17 20.21 21.74 20.57 20.77 21.58 28.45%
EPS 6.71 -0.09 102.51 0.77 1.38 7.70 2.98 71.70%
DPS 0.00 0.00 0.38 0.00 0.00 0.00 0.00 -
NAPS 3.84 3.74 3.66 3.00 3.05 3.03 2.86 21.68%
Adjusted Per Share Value based on latest NOSH - 1,304,576
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 28.91 36.33 19.05 20.15 18.72 18.86 19.62 29.45%
EPS 6.17 -0.08 96.64 0.71 1.26 6.99 2.71 72.97%
DPS 0.00 0.00 0.36 0.00 0.00 0.00 0.00 -
NAPS 3.5319 3.3827 3.4503 2.78 2.7757 2.7513 2.5998 22.63%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.05 2.50 2.74 3.00 3.25 3.43 3.36 -
P/RPS 9.70 6.22 13.56 13.80 15.80 16.52 15.57 -27.03%
P/EPS 45.45 -2,777.78 2.67 389.27 235.51 44.55 112.75 -45.40%
EY 2.20 -0.04 37.41 0.26 0.42 2.24 0.89 82.71%
DY 0.00 0.00 0.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.75 1.00 1.07 1.13 1.17 -23.01%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 25/05/15 27/02/15 28/11/14 25/08/14 26/05/14 -
Price 3.90 2.70 2.55 3.28 3.42 3.30 3.58 -
P/RPS 12.41 6.72 12.62 15.09 16.62 15.89 16.59 -17.58%
P/EPS 58.12 -3,000.00 2.49 425.60 247.83 42.86 120.13 -38.34%
EY 1.72 -0.03 40.20 0.23 0.40 2.33 0.83 62.47%
DY 0.00 0.00 0.15 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.72 0.70 1.09 1.12 1.09 1.25 -12.66%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment