[KULIM] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 2.71%
YoY- -61.98%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,326,878 1,080,879 1,088,907 1,057,246 1,050,765 1,577,572 2,016,192 -24.39%
PBT 108,922 96,889 92,504 112,970 132,661 132,328 144,751 -17.31%
Tax 1,323,889 1,496,357 215,937 133,744 100,217 22,693 307,463 165.37%
NP 1,432,811 1,593,246 308,441 246,714 232,878 155,021 452,214 116.17%
-
NP to SH 1,387,091 1,486,669 164,303 146,638 142,775 110,456 417,469 123.15%
-
Tax Rate -1,215.45% -1,544.40% -233.44% -118.39% -75.54% -17.15% -212.41% -
Total Cost -105,933 -512,367 780,466 810,532 817,887 1,422,551 1,563,978 -
-
Net Worth 4,762,266 4,857,513 3,913,728 3,907,757 3,873,363 3,660,032 1,622,275 105.42%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 5,043 5,043 - - - - - -
Div Payout % 0.36% 0.34% - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 4,762,266 4,857,513 3,913,728 3,907,757 3,873,363 3,660,032 1,622,275 105.42%
NOSH 1,273,333 1,327,189 1,304,576 1,281,231 1,278,337 1,279,731 555,573 74.09%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 107.98% 147.40% 28.33% 23.34% 22.16% 9.83% 22.43% -
ROE 29.13% 30.61% 4.20% 3.75% 3.69% 3.02% 25.73% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 104.21 81.44 83.47 82.52 82.20 123.27 362.90 -56.57%
EPS 108.93 112.02 12.59 11.45 11.17 8.63 75.14 28.17%
DPS 0.40 0.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.66 3.00 3.05 3.03 2.86 2.92 17.99%
Adjusted Per Share Value based on latest NOSH - 1,281,231
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 94.25 76.78 77.35 75.10 74.64 112.06 143.21 -24.39%
EPS 98.53 105.60 11.67 10.42 10.14 7.85 29.65 123.17%
DPS 0.36 0.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3827 3.4503 2.78 2.7757 2.7513 2.5998 1.1523 105.42%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.50 2.74 3.00 3.25 3.43 3.36 3.44 -
P/RPS 2.40 3.36 3.59 3.94 4.17 2.73 0.95 85.80%
P/EPS 2.29 2.45 23.82 28.40 30.71 38.93 4.58 -37.08%
EY 43.57 40.88 4.20 3.52 3.26 2.57 21.84 58.67%
DY 0.16 0.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 1.00 1.07 1.13 1.17 1.18 -31.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 25/05/15 27/02/15 28/11/14 25/08/14 26/05/14 28/02/14 -
Price 2.70 2.55 3.28 3.42 3.30 3.58 3.48 -
P/RPS 2.59 3.13 3.93 4.14 4.01 2.90 0.96 94.15%
P/EPS 2.48 2.28 26.04 29.88 29.55 41.48 4.63 -34.12%
EY 40.35 43.93 3.84 3.35 3.38 2.41 21.59 51.90%
DY 0.15 0.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 1.09 1.12 1.09 1.25 1.19 -28.52%

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