[KULIM] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -43.01%
YoY- -45.94%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 714,029 719,297 856,296 208,894 251,251 1,123,410 1,802,388 -45.90%
PBT -23,377 82,202 155,359 15,567 8,218 156,178 356,628 -
Tax 13,923 39,963 24,098 128,009 206,612 93,609 -90,194 -
NP -9,454 122,165 179,457 143,576 214,830 249,787 266,434 -
-
NP to SH -39,390 71,534 110,360 68,705 120,551 171,073 146,290 -
-
Tax Rate - -48.62% -15.51% -822.31% -2,514.14% -59.94% 25.29% -
Total Cost 723,483 597,132 676,839 65,318 36,421 873,623 1,535,954 -39.32%
-
Net Worth 3,823,768 6,202,200 4,887,603 4,229,880 3,691,656 3,992,111 3,788,535 0.61%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 3,823,768 6,202,200 4,887,603 4,229,880 3,691,656 3,992,111 3,788,535 0.61%
NOSH 1,241,483 1,240,440 1,221,900 1,222,508 1,230,552 1,224,574 1,250,341 -0.47%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.32% 16.98% 20.96% 68.73% 85.50% 22.23% 14.78% -
ROE -1.03% 1.15% 2.26% 1.62% 3.27% 4.29% 3.86% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 57.51 57.99 70.08 17.09 20.42 91.74 144.15 -45.65%
EPS -0.76 5.76 9.03 5.62 9.79 13.97 11.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 5.00 4.00 3.46 3.00 3.26 3.03 1.09%
Adjusted Per Share Value based on latest NOSH - 1,222,508
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 50.72 51.09 60.82 14.84 17.85 79.80 128.03 -45.90%
EPS -2.80 5.08 7.84 4.88 8.56 12.15 10.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7161 4.4055 3.4717 3.0045 2.6222 2.8356 2.691 0.61%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.90 4.93 4.70 4.18 4.22 3.36 3.55 -
P/RPS 8.52 8.50 6.71 24.46 20.67 3.66 2.46 128.05%
P/EPS -154.44 85.49 52.04 74.38 43.08 24.05 30.34 -
EY -0.65 1.17 1.92 1.34 2.32 4.16 3.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.99 1.18 1.21 1.41 1.03 1.17 22.57%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 23/05/12 29/02/12 25/11/11 26/08/11 -
Price 3.57 4.36 5.19 4.58 4.53 3.56 3.68 -
P/RPS 6.21 7.52 7.41 26.80 22.19 3.88 2.55 80.52%
P/EPS -112.52 75.60 57.46 81.49 46.24 25.48 31.45 -
EY -0.89 1.32 1.74 1.23 2.16 3.92 3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.87 1.30 1.32 1.51 1.09 1.21 -2.76%

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