[KULIM] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -43.09%
YoY- -62.62%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,478,249 2,940,435 3,004,440 2,498,516 2,035,738 2,439,851 3,385,943 -18.76%
PBT 77,647 124,903 246,806 229,751 261,346 335,322 536,591 -72.40%
Tax 383,997 443,707 409,269 205,993 398,682 452,328 338,036 8.86%
NP 461,644 568,610 656,075 435,744 660,028 787,650 874,627 -34.66%
-
NP to SH 385,690 443,406 487,653 211,209 371,150 470,689 506,619 -16.61%
-
Tax Rate -494.54% -355.24% -165.83% -89.66% -152.55% -134.89% -63.00% -
Total Cost 2,016,605 2,371,825 2,348,365 2,062,772 1,375,710 1,652,201 2,511,316 -13.59%
-
Net Worth 2,527,230 3,759,861 4,265,659 3,823,768 6,202,200 4,887,603 4,229,880 -29.03%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,527,230 3,759,861 4,265,659 3,823,768 6,202,200 4,887,603 4,229,880 -29.03%
NOSH 1,263,615 1,261,698 1,258,306 1,241,483 1,240,440 1,221,900 1,222,508 2.22%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.63% 19.34% 21.84% 17.44% 32.42% 32.28% 25.83% -
ROE 15.26% 11.79% 11.43% 5.52% 5.98% 9.63% 11.98% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 196.12 233.05 238.77 201.25 164.11 199.68 276.97 -20.53%
EPS 30.52 35.14 38.75 17.01 29.92 38.52 41.44 -18.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.98 3.39 3.08 5.00 4.00 3.46 -30.58%
Adjusted Per Share Value based on latest NOSH - 1,241,483
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 176.03 208.86 213.41 177.47 144.60 173.30 240.51 -18.76%
EPS 27.40 31.50 34.64 15.00 26.36 33.43 35.99 -16.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7951 2.6707 3.0299 2.7161 4.4055 3.4717 3.0045 -29.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.28 3.45 3.64 4.90 4.93 4.70 4.18 -
P/RPS 1.67 1.48 1.52 2.43 3.00 2.35 1.51 6.93%
P/EPS 10.75 9.82 9.39 28.80 16.48 12.20 10.09 4.31%
EY 9.31 10.19 10.65 3.47 6.07 8.20 9.91 -4.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.16 1.07 1.59 0.99 1.18 1.21 22.44%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 22/05/13 27/02/13 29/11/12 29/08/12 23/05/12 -
Price 3.70 3.30 3.62 3.57 4.36 5.19 4.58 -
P/RPS 1.89 1.42 1.52 1.77 2.66 2.60 1.65 9.46%
P/EPS 12.12 9.39 9.34 20.98 14.57 13.47 11.05 6.34%
EY 8.25 10.65 10.71 4.77 6.86 7.42 9.05 -5.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.11 1.07 1.16 0.87 1.30 1.32 25.21%

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