[KULIM] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 29.2%
YoY- 261.11%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 3,385,943 4,834,529 6,016,036 6,353,989 5,912,605 5,488,939 5,616,873 -28.61%
PBT 536,591 902,239 1,111,855 1,221,545 1,009,020 777,896 709,787 -16.99%
Tax 338,036 105,626 -187,598 -181,159 -151,805 -82,070 -57,137 -
NP 874,627 1,007,865 924,257 1,040,386 857,215 695,826 652,650 21.53%
-
NP to SH 506,619 565,013 468,864 582,449 450,817 385,613 408,033 15.50%
-
Tax Rate -63.00% -11.71% 16.87% 14.83% 15.04% 10.55% 8.05% -
Total Cost 2,511,316 3,826,664 5,091,779 5,313,603 5,055,390 4,793,113 4,964,223 -36.48%
-
Net Worth 4,229,880 3,691,656 3,992,111 3,788,535 3,654,724 3,437,238 3,579,700 11.75%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 4,229,880 3,691,656 3,992,111 3,788,535 3,654,724 3,437,238 3,579,700 11.75%
NOSH 1,222,508 1,230,552 1,224,574 1,250,341 1,255,918 312,476 312,364 148.14%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 25.83% 20.85% 15.36% 16.37% 14.50% 12.68% 11.62% -
ROE 11.98% 15.31% 11.74% 15.37% 12.34% 11.22% 11.40% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 276.97 392.87 491.28 508.18 470.78 1,756.59 1,798.18 -71.23%
EPS 41.44 45.92 38.29 46.58 35.90 123.41 130.63 -53.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.46 3.00 3.26 3.03 2.91 11.00 11.46 -54.96%
Adjusted Per Share Value based on latest NOSH - 1,250,341
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 240.51 343.40 427.32 451.33 419.98 389.88 398.97 -28.61%
EPS 35.99 40.13 33.30 41.37 32.02 27.39 28.98 15.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0045 2.6222 2.8356 2.691 2.596 2.4415 2.5427 11.75%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.18 4.22 3.36 3.55 3.33 6.37 4.30 -
P/RPS 1.51 1.07 0.68 0.70 0.71 0.36 0.24 240.42%
P/EPS 10.09 9.19 8.78 7.62 9.28 5.16 3.29 110.94%
EY 9.91 10.88 11.40 13.12 10.78 19.37 30.38 -52.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.41 1.03 1.17 1.14 0.58 0.38 116.28%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 29/02/12 25/11/11 26/08/11 27/05/11 28/02/11 - -
Price 4.58 4.53 3.56 3.68 3.30 3.46 0.00 -
P/RPS 1.65 1.15 0.72 0.72 0.70 0.20 0.00 -
P/EPS 11.05 9.87 9.30 7.90 9.19 2.80 0.00 -
EY 9.05 10.14 10.76 12.66 10.88 35.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.51 1.09 1.21 1.13 0.31 0.00 -

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