[KULIM] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -21.01%
YoY- -40.69%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 5,801,908 5,157,037 4,796,544 4,452,796 3,989,338 3,944,599 3,530,321 39.22%
PBT 532,778 501,471 485,176 584,376 667,850 770,462 811,012 -24.41%
Tax -182,550 -112,097 -109,403 -139,485 -141,296 -153,940 -95,398 54.07%
NP 350,228 389,374 375,773 444,891 526,554 616,522 715,614 -37.86%
-
NP to SH 136,933 198,483 218,395 277,441 351,227 421,762 518,450 -58.80%
-
Tax Rate 34.26% 22.35% 22.55% 23.87% 21.16% 19.98% 11.76% -
Total Cost 5,451,680 4,767,663 4,420,771 4,007,905 3,462,784 3,328,077 2,814,707 55.31%
-
Net Worth 3,285,403 3,252,914 3,234,665 3,160,509 3,000,748 3,139,104 3,066,000 4.71%
Dividend
30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 62,661 85,139 106,449 43,860 42,310 -
Div Payout % - - 28.69% 30.69% 30.31% 10.40% 8.16% -
Equity
30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 3,285,403 3,252,914 3,234,665 3,160,509 3,000,748 3,139,104 3,066,000 4.71%
NOSH 308,778 308,918 308,651 302,441 300,074 300,680 299,706 2.00%
Ratio Analysis
30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.04% 7.55% 7.83% 9.99% 13.20% 15.63% 20.27% -
ROE 4.17% 6.10% 6.75% 8.78% 11.70% 13.44% 16.91% -
Per Share
30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,878.99 1,669.38 1,554.03 1,472.29 1,329.45 1,311.89 1,177.93 36.48%
EPS 44.35 64.25 70.76 91.73 117.05 140.27 172.99 -59.60%
DPS 0.00 0.00 20.30 28.34 35.47 14.59 14.12 -
NAPS 10.64 10.53 10.48 10.45 10.00 10.44 10.23 2.65%
Adjusted Per Share Value based on latest NOSH - 302,441
30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 412.11 366.31 340.70 316.29 283.37 280.19 250.76 39.22%
EPS 9.73 14.10 15.51 19.71 24.95 29.96 36.83 -58.79%
DPS 0.00 0.00 4.45 6.05 7.56 3.12 3.01 -
NAPS 2.3336 2.3106 2.2976 2.2449 2.1315 2.2297 2.1778 4.70%
Price Multiplier on Financial Quarter End Date
30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.75 3.70 3.12 2.49 2.29 2.75 4.85 -
P/RPS 0.20 0.22 0.20 0.17 0.17 0.21 0.41 -38.00%
P/EPS 8.46 5.76 4.41 2.71 1.96 1.96 2.80 108.85%
EY 11.83 17.37 22.68 36.84 51.11 51.01 35.67 -52.05%
DY 0.00 0.00 6.51 11.38 15.49 5.30 2.91 -
P/NAPS 0.35 0.35 0.30 0.24 0.23 0.26 0.47 -17.82%
Price Multiplier on Announcement Date
30/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 26/05/09 27/02/09 27/11/08 29/08/08 -
Price 3.56 3.73 3.70 3.12 2.49 2.40 3.80 -
P/RPS 0.19 0.22 0.24 0.21 0.19 0.18 0.32 -29.33%
P/EPS 8.03 5.81 5.23 3.40 2.13 1.71 2.20 136.87%
EY 12.46 17.23 19.12 29.40 47.01 58.45 45.52 -57.80%
DY 0.00 0.00 5.49 9.08 14.25 6.08 3.72 -
P/NAPS 0.33 0.35 0.35 0.30 0.25 0.23 0.37 -7.33%

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