[KULIM] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 384.22%
YoY- 105.35%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 251,251 1,123,410 1,802,388 1,657,480 1,430,651 1,461,363 1,361,004 -67.47%
PBT 8,218 156,178 356,628 381,215 223,986 265,868 144,103 -85.10%
Tax 206,612 93,609 -90,194 -104,401 -91,584 100,048 -60,840 -
NP 214,830 249,787 266,434 276,814 132,402 365,916 83,263 87.79%
-
NP to SH 120,551 171,073 146,290 127,099 26,248 284,658 14,658 305.87%
-
Tax Rate -2,514.14% -59.94% 25.29% 27.39% 40.89% -37.63% 42.22% -
Total Cost 36,421 873,623 1,535,954 1,380,666 1,298,249 1,095,447 1,277,741 -90.60%
-
Net Worth 3,691,656 3,992,111 3,788,535 3,654,724 3,602,850 3,579,700 3,341,023 6.86%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,691,656 3,992,111 3,788,535 3,654,724 3,602,850 3,579,700 3,341,023 6.86%
NOSH 1,230,552 1,224,574 1,250,341 1,255,918 312,476 312,364 312,537 148.72%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 85.50% 22.23% 14.78% 16.70% 9.25% 25.04% 6.12% -
ROE 3.27% 4.29% 3.86% 3.48% 0.73% 7.95% 0.44% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.42 91.74 144.15 131.97 457.84 467.84 435.47 -86.92%
EPS 9.79 13.97 11.70 10.12 8.40 91.13 4.69 63.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.26 3.03 2.91 11.53 11.46 10.69 -57.03%
Adjusted Per Share Value based on latest NOSH - 1,255,918
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 17.85 79.80 128.03 117.73 101.62 103.80 96.67 -67.47%
EPS 8.56 12.15 10.39 9.03 1.86 20.22 1.04 306.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6222 2.8356 2.691 2.596 2.5591 2.5427 2.3732 6.85%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 4.22 3.36 3.55 3.33 6.37 4.30 3.72 -
P/RPS 20.67 3.66 2.46 2.52 1.39 0.92 0.85 734.49%
P/EPS 43.08 24.05 30.34 32.91 75.83 4.72 79.32 -33.35%
EY 2.32 4.16 3.30 3.04 1.32 21.19 1.26 50.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.03 1.17 1.14 0.55 0.38 0.35 152.54%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 25/11/11 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 -
Price 4.53 3.56 3.68 3.30 3.46 6.07 4.22 -
P/RPS 22.19 3.88 2.55 2.50 0.76 1.30 0.97 701.27%
P/EPS 46.24 25.48 31.45 32.61 41.19 6.66 89.98 -35.76%
EY 2.16 3.92 3.18 3.07 2.43 15.01 1.11 55.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.09 1.21 1.13 0.30 0.53 0.39 145.96%

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