[KULIM] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 601.06%
YoY- -88.95%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 283,633 263,592 265,484 276,198 251,972 257,111 792,291 -49.48%
PBT 23,261 15,255 33,789 20,199 43,727 34,946 33,456 -21.46%
Tax 19,582 13,780 136,060 46,515 -62,611 -19,747 58,536 -51.71%
NP 42,843 29,035 169,849 66,714 -18,884 15,199 91,992 -39.83%
-
NP to SH 10,054 17,681 98,432 38,136 -7,611 13,818 66,113 -71.41%
-
Tax Rate -84.18% -90.33% -402.68% -230.28% 143.19% 56.51% -174.96% -
Total Cost 240,790 234,557 95,635 209,484 270,856 241,912 700,299 -50.82%
-
Net Worth 3,913,728 3,907,757 3,873,363 3,660,032 1,622,275 2,527,230 3,759,861 2.70%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 3,913,728 3,907,757 3,873,363 3,660,032 1,622,275 2,527,230 3,759,861 2.70%
NOSH 1,304,576 1,281,231 1,278,337 1,279,731 555,573 1,263,615 1,261,698 2.24%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 15.11% 11.02% 63.98% 24.15% -7.49% 5.91% 11.61% -
ROE 0.26% 0.45% 2.54% 1.04% -0.47% 0.55% 1.76% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 21.74 20.57 20.77 21.58 45.35 20.35 62.80 -50.60%
EPS 0.77 1.38 7.70 2.98 -0.60 1.09 5.24 -72.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.05 3.03 2.86 2.92 2.00 2.98 0.44%
Adjusted Per Share Value based on latest NOSH - 1,279,731
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 20.15 18.72 18.86 19.62 17.90 18.26 56.28 -49.48%
EPS 0.71 1.26 6.99 2.71 -0.54 0.98 4.70 -71.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.7757 2.7513 2.5998 1.1523 1.7951 2.6707 2.70%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.00 3.25 3.43 3.36 3.44 3.28 3.45 -
P/RPS 13.80 15.80 16.52 15.57 7.58 16.12 5.49 84.56%
P/EPS 389.27 235.51 44.55 112.75 -251.11 299.95 65.84 225.91%
EY 0.26 0.42 2.24 0.89 -0.40 0.33 1.52 -69.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.07 1.13 1.17 1.18 1.64 1.16 -9.39%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 25/08/14 26/05/14 28/02/14 28/11/13 28/08/13 -
Price 3.28 3.42 3.30 3.58 3.48 3.70 3.30 -
P/RPS 15.09 16.62 15.89 16.59 7.67 18.18 5.26 101.51%
P/EPS 425.60 247.83 42.86 120.13 -254.03 338.35 62.98 256.19%
EY 0.23 0.40 2.33 0.83 -0.39 0.30 1.59 -72.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.12 1.09 1.25 1.19 1.85 1.11 -1.20%

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