[KULIM] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 16.37%
YoY- -54.63%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 CAGR
Revenue 5,616,873 5,711,906 5,792,141 6,046,155 5,801,908 5,157,037 4,796,544 13.43%
PBT 709,787 604,558 603,723 553,181 532,778 501,471 485,176 35.50%
Tax -57,137 -231,460 -202,576 -193,955 -182,550 -112,097 -109,403 -40.47%
NP 652,650 373,098 401,147 359,226 350,228 389,374 375,773 55.41%
-
NP to SH 408,033 161,293 190,347 159,348 136,933 198,483 218,395 64.74%
-
Tax Rate 8.05% 38.29% 33.55% 35.06% 34.26% 22.35% 22.55% -
Total Cost 4,964,223 5,338,808 5,390,994 5,686,929 5,451,680 4,767,663 4,420,771 9.70%
-
Net Worth 3,579,700 3,341,023 3,122,855 3,267,656 3,285,403 3,252,914 3,234,665 8.43%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - 62,661 -
Div Payout % - - - - - - 28.69% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,579,700 3,341,023 3,122,855 3,267,656 3,285,403 3,252,914 3,234,665 8.43%
NOSH 312,364 312,537 312,285 308,852 308,778 308,918 308,651 0.95%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.62% 6.53% 6.93% 5.94% 6.04% 7.55% 7.83% -
ROE 11.40% 4.83% 6.10% 4.88% 4.17% 6.10% 6.75% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 CAGR
RPS 1,798.18 1,827.59 1,854.76 1,957.62 1,878.99 1,669.38 1,554.03 12.36%
EPS 130.63 51.61 60.95 51.59 44.35 64.25 70.76 63.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.30 -
NAPS 11.46 10.69 10.00 10.58 10.64 10.53 10.48 7.40%
Adjusted Per Share Value based on latest NOSH - 308,852
30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 CAGR
RPS 398.97 405.72 411.42 429.46 412.11 366.31 340.70 13.43%
EPS 28.98 11.46 13.52 11.32 9.73 14.10 15.51 64.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.45 -
NAPS 2.5427 2.3732 2.2182 2.321 2.3336 2.3106 2.2976 8.43%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 -
Price 4.30 3.72 3.56 3.78 3.75 3.70 3.12 -
P/RPS 0.24 0.20 0.19 0.19 0.20 0.22 0.20 15.67%
P/EPS 3.29 7.21 5.84 7.33 8.46 5.76 4.41 -20.86%
EY 30.38 13.87 17.12 13.65 11.83 17.37 22.68 26.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.51 -
P/NAPS 0.38 0.35 0.36 0.36 0.35 0.35 0.30 20.78%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/12/09 30/09/09 30/06/09 CAGR
Date - - - - 25/02/10 25/11/09 27/08/09 -
Price 0.00 0.00 0.00 0.00 3.56 3.73 3.70 -
P/RPS 0.00 0.00 0.00 0.00 0.19 0.22 0.24 -
P/EPS 0.00 0.00 0.00 0.00 8.03 5.81 5.23 -
EY 0.00 0.00 0.00 0.00 12.46 17.23 19.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.49 -
P/NAPS 0.00 0.00 0.00 0.00 0.33 0.35 0.35 -

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