[KULIM] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -3.16%
YoY- 758.33%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,623,207 1,487,347 1,470,251 1,326,878 1,080,879 1,088,907 1,057,246 33.05%
PBT 118,475 162,506 183,651 108,922 96,889 92,504 112,970 3.21%
Tax -76,001 1,255,013 1,309,447 1,323,889 1,496,357 215,937 133,744 -
NP 42,474 1,417,519 1,493,098 1,432,811 1,593,246 308,441 246,714 -69.01%
-
NP to SH 13,412 1,410,263 1,456,297 1,387,091 1,486,669 164,303 146,638 -79.67%
-
Tax Rate 64.15% -772.29% -713.01% -1,215.45% -1,544.40% -233.44% -118.39% -
Total Cost 1,580,733 69,828 -22,847 -105,933 -512,367 780,466 810,532 56.03%
-
Net Worth 4,838,090 4,960,099 4,972,370 4,762,266 4,857,513 3,913,728 3,907,757 15.28%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 5,043 5,043 5,043 5,043 - - -
Div Payout % - 0.36% 0.35% 0.36% 0.34% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 4,838,090 4,960,099 4,972,370 4,762,266 4,857,513 3,913,728 3,907,757 15.28%
NOSH 1,266,515 1,285,000 1,294,888 1,273,333 1,327,189 1,304,576 1,281,231 -0.76%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.62% 95.31% 101.55% 107.98% 147.40% 28.33% 23.34% -
ROE 0.28% 28.43% 29.29% 29.13% 30.61% 4.20% 3.75% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 128.16 115.75 113.54 104.21 81.44 83.47 82.52 34.07%
EPS 1.06 109.75 112.47 108.93 112.02 12.59 11.45 -79.50%
DPS 0.00 0.39 0.39 0.40 0.38 0.00 0.00 -
NAPS 3.82 3.86 3.84 3.74 3.66 3.00 3.05 16.17%
Adjusted Per Share Value based on latest NOSH - 1,285,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 115.30 105.65 104.43 94.25 76.78 77.35 75.10 33.04%
EPS 0.95 100.17 103.44 98.53 105.60 11.67 10.42 -79.71%
DPS 0.00 0.36 0.36 0.36 0.36 0.00 0.00 -
NAPS 3.4365 3.5232 3.5319 3.3827 3.4503 2.78 2.7757 15.28%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.88 3.77 3.05 2.50 2.74 3.00 3.25 -
P/RPS 3.03 3.26 2.69 2.40 3.36 3.59 3.94 -16.04%
P/EPS 366.39 3.44 2.71 2.29 2.45 23.82 28.40 449.21%
EY 0.27 29.11 36.87 43.57 40.88 4.20 3.52 -81.91%
DY 0.00 0.10 0.13 0.16 0.14 0.00 0.00 -
P/NAPS 1.02 0.98 0.79 0.67 0.75 1.00 1.07 -3.13%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 25/11/15 25/08/15 25/05/15 27/02/15 28/11/14 -
Price 4.02 3.87 3.90 2.70 2.55 3.28 3.42 -
P/RPS 3.14 3.34 3.43 2.59 3.13 3.93 4.14 -16.81%
P/EPS 379.61 3.53 3.47 2.48 2.28 26.04 29.88 443.62%
EY 0.26 28.36 28.84 40.35 43.93 3.84 3.35 -81.77%
DY 0.00 0.10 0.10 0.15 0.15 0.00 0.00 -
P/NAPS 1.05 1.00 1.02 0.72 0.70 1.09 1.12 -4.20%

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