[KULIM] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 29.26%
YoY- -67.8%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,080,879 1,088,907 1,057,246 1,050,765 1,577,572 2,016,192 2,478,249 -42.51%
PBT 96,889 92,504 112,970 132,661 132,328 144,751 77,647 15.92%
Tax 1,496,357 215,937 133,744 100,217 22,693 307,463 383,997 147.83%
NP 1,593,246 308,441 246,714 232,878 155,021 452,214 461,644 128.54%
-
NP to SH 1,486,669 164,303 146,638 142,775 110,456 417,469 385,690 146.04%
-
Tax Rate -1,544.40% -233.44% -118.39% -75.54% -17.15% -212.41% -494.54% -
Total Cost -512,367 780,466 810,532 817,887 1,422,551 1,563,978 2,016,605 -
-
Net Worth 4,857,513 3,913,728 3,907,757 3,873,363 3,660,032 1,622,275 2,527,230 54.65%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 5,043 - - - - - - -
Div Payout % 0.34% - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 4,857,513 3,913,728 3,907,757 3,873,363 3,660,032 1,622,275 2,527,230 54.65%
NOSH 1,327,189 1,304,576 1,281,231 1,278,337 1,279,731 555,573 1,263,615 3.32%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 147.40% 28.33% 23.34% 22.16% 9.83% 22.43% 18.63% -
ROE 30.61% 4.20% 3.75% 3.69% 3.02% 25.73% 15.26% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 81.44 83.47 82.52 82.20 123.27 362.90 196.12 -44.36%
EPS 112.02 12.59 11.45 11.17 8.63 75.14 30.52 138.13%
DPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.66 3.00 3.05 3.03 2.86 2.92 2.00 49.66%
Adjusted Per Share Value based on latest NOSH - 1,278,337
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 76.78 77.35 75.10 74.64 112.06 143.21 176.03 -42.51%
EPS 105.60 11.67 10.42 10.14 7.85 29.65 27.40 146.01%
DPS 0.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4503 2.78 2.7757 2.7513 2.5998 1.1523 1.7951 54.65%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.74 3.00 3.25 3.43 3.36 3.44 3.28 -
P/RPS 3.36 3.59 3.94 4.17 2.73 0.95 1.67 59.44%
P/EPS 2.45 23.82 28.40 30.71 38.93 4.58 10.75 -62.72%
EY 40.88 4.20 3.52 3.26 2.57 21.84 9.31 168.38%
DY 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.00 1.07 1.13 1.17 1.18 1.64 -40.67%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 28/11/14 25/08/14 26/05/14 28/02/14 28/11/13 -
Price 2.55 3.28 3.42 3.30 3.58 3.48 3.70 -
P/RPS 3.13 3.93 4.14 4.01 2.90 0.96 1.89 40.01%
P/EPS 2.28 26.04 29.88 29.55 41.48 4.63 12.12 -67.20%
EY 43.93 3.84 3.35 3.38 2.41 21.59 8.25 205.24%
DY 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.09 1.12 1.09 1.25 1.19 1.85 -47.71%

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