[KULIM] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 130.89%
YoY- -3.74%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,016,192 2,478,249 2,940,435 3,004,440 2,498,516 2,035,738 2,439,851 -11.90%
PBT 144,751 77,647 124,903 246,806 229,751 261,346 335,322 -42.79%
Tax 307,463 383,997 443,707 409,269 205,993 398,682 452,328 -22.63%
NP 452,214 461,644 568,610 656,075 435,744 660,028 787,650 -30.85%
-
NP to SH 417,469 385,690 443,406 487,653 211,209 371,150 470,689 -7.66%
-
Tax Rate -212.41% -494.54% -355.24% -165.83% -89.66% -152.55% -134.89% -
Total Cost 1,563,978 2,016,605 2,371,825 2,348,365 2,062,772 1,375,710 1,652,201 -3.58%
-
Net Worth 1,622,275 2,527,230 3,759,861 4,265,659 3,823,768 6,202,200 4,887,603 -51.96%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,622,275 2,527,230 3,759,861 4,265,659 3,823,768 6,202,200 4,887,603 -51.96%
NOSH 555,573 1,263,615 1,261,698 1,258,306 1,241,483 1,240,440 1,221,900 -40.78%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 22.43% 18.63% 19.34% 21.84% 17.44% 32.42% 32.28% -
ROE 25.73% 15.26% 11.79% 11.43% 5.52% 5.98% 9.63% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 362.90 196.12 233.05 238.77 201.25 164.11 199.68 48.76%
EPS 75.14 30.52 35.14 38.75 17.01 29.92 38.52 55.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.00 2.98 3.39 3.08 5.00 4.00 -18.87%
Adjusted Per Share Value based on latest NOSH - 1,258,306
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 143.21 176.03 208.86 213.41 177.47 144.60 173.30 -11.90%
EPS 29.65 27.40 31.50 34.64 15.00 26.36 33.43 -7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1523 1.7951 2.6707 3.0299 2.7161 4.4055 3.4717 -51.96%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.44 3.28 3.45 3.64 4.90 4.93 4.70 -
P/RPS 0.95 1.67 1.48 1.52 2.43 3.00 2.35 -45.23%
P/EPS 4.58 10.75 9.82 9.39 28.80 16.48 12.20 -47.86%
EY 21.84 9.31 10.19 10.65 3.47 6.07 8.20 91.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.64 1.16 1.07 1.59 0.99 1.18 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 28/08/13 22/05/13 27/02/13 29/11/12 29/08/12 -
Price 3.48 3.70 3.30 3.62 3.57 4.36 5.19 -
P/RPS 0.96 1.89 1.42 1.52 1.77 2.66 2.60 -48.43%
P/EPS 4.63 12.12 9.39 9.34 20.98 14.57 13.47 -50.83%
EY 21.59 8.25 10.65 10.71 4.77 6.86 7.42 103.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.85 1.11 1.07 1.16 0.87 1.30 -5.70%

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