[KULIM] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 20.51%
YoY- 46.52%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,035,738 2,439,851 3,385,943 4,834,529 6,016,036 6,353,989 5,912,605 -50.78%
PBT 261,346 335,322 536,591 902,239 1,111,855 1,221,545 1,009,020 -59.26%
Tax 398,682 452,328 338,036 105,626 -187,598 -181,159 -151,805 -
NP 660,028 787,650 874,627 1,007,865 924,257 1,040,386 857,215 -15.95%
-
NP to SH 371,150 470,689 506,619 565,013 468,864 582,449 450,817 -12.12%
-
Tax Rate -152.55% -134.89% -63.00% -11.71% 16.87% 14.83% 15.04% -
Total Cost 1,375,710 1,652,201 2,511,316 3,826,664 5,091,779 5,313,603 5,055,390 -57.90%
-
Net Worth 6,202,200 4,887,603 4,229,880 3,691,656 3,992,111 3,788,535 3,654,724 42.13%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 6,202,200 4,887,603 4,229,880 3,691,656 3,992,111 3,788,535 3,654,724 42.13%
NOSH 1,240,440 1,221,900 1,222,508 1,230,552 1,224,574 1,250,341 1,255,918 -0.82%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 32.42% 32.28% 25.83% 20.85% 15.36% 16.37% 14.50% -
ROE 5.98% 9.63% 11.98% 15.31% 11.74% 15.37% 12.34% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 164.11 199.68 276.97 392.87 491.28 508.18 470.78 -50.37%
EPS 29.92 38.52 41.44 45.92 38.29 46.58 35.90 -11.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 4.00 3.46 3.00 3.26 3.03 2.91 43.31%
Adjusted Per Share Value based on latest NOSH - 1,230,552
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 144.60 173.30 240.51 343.40 427.32 451.33 419.98 -50.78%
EPS 26.36 33.43 35.99 40.13 33.30 41.37 32.02 -12.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4055 3.4717 3.0045 2.6222 2.8356 2.691 2.596 42.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.93 4.70 4.18 4.22 3.36 3.55 3.33 -
P/RPS 3.00 2.35 1.51 1.07 0.68 0.70 0.71 160.67%
P/EPS 16.48 12.20 10.09 9.19 8.78 7.62 9.28 46.49%
EY 6.07 8.20 9.91 10.88 11.40 13.12 10.78 -31.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.18 1.21 1.41 1.03 1.17 1.14 -8.95%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 23/05/12 29/02/12 25/11/11 26/08/11 27/05/11 -
Price 4.36 5.19 4.58 4.53 3.56 3.68 3.30 -
P/RPS 2.66 2.60 1.65 1.15 0.72 0.72 0.70 142.92%
P/EPS 14.57 13.47 11.05 9.87 9.30 7.90 9.19 35.85%
EY 6.86 7.42 9.05 10.14 10.76 12.66 10.88 -26.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.30 1.32 1.51 1.09 1.21 1.13 -15.95%

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