[KULIM] QoQ TTM Result on 30-Sep-2011 [#3]

Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -19.5%
YoY- 14.91%
Quarter Report
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,439,851 3,385,943 4,834,529 6,016,036 6,353,989 5,912,605 5,488,939 -41.78%
PBT 335,322 536,591 902,239 1,111,855 1,221,545 1,009,020 777,896 -42.96%
Tax 452,328 338,036 105,626 -187,598 -181,159 -151,805 -82,070 -
NP 787,650 874,627 1,007,865 924,257 1,040,386 857,215 695,826 8.62%
-
NP to SH 470,689 506,619 565,013 468,864 582,449 450,817 385,613 14.22%
-
Tax Rate -134.89% -63.00% -11.71% 16.87% 14.83% 15.04% 10.55% -
Total Cost 1,652,201 2,511,316 3,826,664 5,091,779 5,313,603 5,055,390 4,793,113 -50.86%
-
Net Worth 4,887,603 4,229,880 3,691,656 3,992,111 3,788,535 3,654,724 3,437,238 26.47%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 4,887,603 4,229,880 3,691,656 3,992,111 3,788,535 3,654,724 3,437,238 26.47%
NOSH 1,221,900 1,222,508 1,230,552 1,224,574 1,250,341 1,255,918 312,476 148.41%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 32.28% 25.83% 20.85% 15.36% 16.37% 14.50% 12.68% -
ROE 9.63% 11.98% 15.31% 11.74% 15.37% 12.34% 11.22% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 199.68 276.97 392.87 491.28 508.18 470.78 1,756.59 -76.56%
EPS 38.52 41.44 45.92 38.29 46.58 35.90 123.41 -54.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.46 3.00 3.26 3.03 2.91 11.00 -49.08%
Adjusted Per Share Value based on latest NOSH - 1,224,574
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 173.30 240.51 343.40 427.32 451.33 419.98 389.88 -41.78%
EPS 33.43 35.99 40.13 33.30 41.37 32.02 27.39 14.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4717 3.0045 2.6222 2.8356 2.691 2.596 2.4415 26.47%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 4.70 4.18 4.22 3.36 3.55 3.33 6.37 -
P/RPS 2.35 1.51 1.07 0.68 0.70 0.71 0.36 249.68%
P/EPS 12.20 10.09 9.19 8.78 7.62 9.28 5.16 77.56%
EY 8.20 9.91 10.88 11.40 13.12 10.78 19.37 -43.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.21 1.41 1.03 1.17 1.14 0.58 60.62%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 29/02/12 25/11/11 26/08/11 27/05/11 28/02/11 -
Price 5.19 4.58 4.53 3.56 3.68 3.30 3.46 -
P/RPS 2.60 1.65 1.15 0.72 0.72 0.70 0.20 453.74%
P/EPS 13.47 11.05 9.87 9.30 7.90 9.19 2.80 185.24%
EY 7.42 9.05 10.14 10.76 12.66 10.88 35.67 -64.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.32 1.51 1.09 1.21 1.13 0.31 160.27%

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