[KULIM] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -9.12%
YoY- -52.94%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 5,792,141 6,046,155 5,801,908 5,157,037 4,796,544 4,452,796 3,989,338 34.86%
PBT 603,723 553,181 532,778 501,471 485,176 584,376 667,850 -7.77%
Tax -202,576 -193,955 -182,550 -112,097 -109,403 -139,485 -141,296 33.50%
NP 401,147 359,226 350,228 389,374 375,773 444,891 526,554 -19.60%
-
NP to SH 190,347 159,348 136,933 198,483 218,395 277,441 351,227 -38.82%
-
Tax Rate 33.55% 35.06% 34.26% 22.35% 22.55% 23.87% 21.16% -
Total Cost 5,390,994 5,686,929 5,451,680 4,767,663 4,420,771 4,007,905 3,462,784 42.63%
-
Net Worth 3,122,855 3,267,656 3,285,403 3,252,914 3,234,665 3,160,509 3,000,748 3.25%
Dividend
31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - 62,661 85,139 106,449 -
Div Payout % - - - - 28.69% 30.69% 30.31% -
Equity
31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 3,122,855 3,267,656 3,285,403 3,252,914 3,234,665 3,160,509 3,000,748 3.25%
NOSH 312,285 308,852 308,778 308,918 308,651 302,441 300,074 3.25%
Ratio Analysis
31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.93% 5.94% 6.04% 7.55% 7.83% 9.99% 13.20% -
ROE 6.10% 4.88% 4.17% 6.10% 6.75% 8.78% 11.70% -
Per Share
31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1,854.76 1,957.62 1,878.99 1,669.38 1,554.03 1,472.29 1,329.45 30.62%
EPS 60.95 51.59 44.35 64.25 70.76 91.73 117.05 -40.75%
DPS 0.00 0.00 0.00 0.00 20.30 28.34 35.47 -
NAPS 10.00 10.58 10.64 10.53 10.48 10.45 10.00 0.00%
Adjusted Per Share Value based on latest NOSH - 308,918
31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 411.42 429.46 412.11 366.31 340.70 316.29 283.37 34.86%
EPS 13.52 11.32 9.73 14.10 15.51 19.71 24.95 -38.82%
DPS 0.00 0.00 0.00 0.00 4.45 6.05 7.56 -
NAPS 2.2182 2.321 2.3336 2.3106 2.2976 2.2449 2.1315 3.25%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.56 3.78 3.75 3.70 3.12 2.49 2.29 -
P/RPS 0.19 0.19 0.20 0.22 0.20 0.17 0.17 9.33%
P/EPS 5.84 7.33 8.46 5.76 4.41 2.71 1.96 140.08%
EY 17.12 13.65 11.83 17.37 22.68 36.84 51.11 -58.41%
DY 0.00 0.00 0.00 0.00 6.51 11.38 15.49 -
P/NAPS 0.36 0.36 0.35 0.35 0.30 0.24 0.23 43.24%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date - - 25/02/10 25/11/09 27/08/09 26/05/09 27/02/09 -
Price 0.00 0.00 3.56 3.73 3.70 3.12 2.49 -
P/RPS 0.00 0.00 0.19 0.22 0.24 0.21 0.19 -
P/EPS 0.00 0.00 8.03 5.81 5.23 3.40 2.13 -
EY 0.00 0.00 12.46 17.23 19.12 29.40 47.01 -
DY 0.00 0.00 0.00 0.00 5.49 9.08 14.25 -
P/NAPS 0.00 0.00 0.33 0.35 0.35 0.30 0.25 -

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