[KULIM] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 16.91%
YoY- 136.84%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 4,834,529 6,016,036 6,353,989 5,912,605 5,488,939 5,616,873 5,711,906 -10.49%
PBT 902,239 1,111,855 1,221,545 1,009,020 777,896 709,787 604,558 30.49%
Tax 105,626 -187,598 -181,159 -151,805 -82,070 -57,137 -231,460 -
NP 1,007,865 924,257 1,040,386 857,215 695,826 652,650 373,098 93.61%
-
NP to SH 565,013 468,864 582,449 450,817 385,613 408,033 161,293 130.12%
-
Tax Rate -11.71% 16.87% 14.83% 15.04% 10.55% 8.05% 38.29% -
Total Cost 3,826,664 5,091,779 5,313,603 5,055,390 4,793,113 4,964,223 5,338,808 -19.86%
-
Net Worth 3,691,656 3,992,111 3,788,535 3,654,724 3,437,238 3,579,700 3,341,023 6.86%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,691,656 3,992,111 3,788,535 3,654,724 3,437,238 3,579,700 3,341,023 6.86%
NOSH 1,230,552 1,224,574 1,250,341 1,255,918 312,476 312,364 312,537 148.72%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 20.85% 15.36% 16.37% 14.50% 12.68% 11.62% 6.53% -
ROE 15.31% 11.74% 15.37% 12.34% 11.22% 11.40% 4.83% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 392.87 491.28 508.18 470.78 1,756.59 1,798.18 1,827.59 -64.01%
EPS 45.92 38.29 46.58 35.90 123.41 130.63 51.61 -7.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.26 3.03 2.91 11.00 11.46 10.69 -57.03%
Adjusted Per Share Value based on latest NOSH - 1,255,918
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 343.40 427.32 451.33 419.98 389.88 398.97 405.72 -10.49%
EPS 40.13 33.30 41.37 32.02 27.39 28.98 11.46 130.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6222 2.8356 2.691 2.596 2.4415 2.5427 2.3732 6.85%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 4.22 3.36 3.55 3.33 6.37 4.30 3.72 -
P/RPS 1.07 0.68 0.70 0.71 0.36 0.24 0.20 204.95%
P/EPS 9.19 8.78 7.62 9.28 5.16 3.29 7.21 17.50%
EY 10.88 11.40 13.12 10.78 19.37 30.38 13.87 -14.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.03 1.17 1.14 0.58 0.38 0.35 152.54%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 25/11/11 26/08/11 27/05/11 28/02/11 - - -
Price 4.53 3.56 3.68 3.30 3.46 0.00 0.00 -
P/RPS 1.15 0.72 0.72 0.70 0.20 0.00 0.00 -
P/EPS 9.87 9.30 7.90 9.19 2.80 0.00 0.00 -
EY 10.14 10.76 12.66 10.88 35.67 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.09 1.21 1.13 0.31 0.00 0.00 -

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