[KULIM] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -73.54%
YoY- -77.35%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,088,907 1,057,246 1,050,765 1,577,572 2,016,192 2,478,249 2,940,435 -48.33%
PBT 92,504 112,970 132,661 132,328 144,751 77,647 124,903 -18.09%
Tax 215,937 133,744 100,217 22,693 307,463 383,997 443,707 -38.04%
NP 308,441 246,714 232,878 155,021 452,214 461,644 568,610 -33.41%
-
NP to SH 164,303 146,638 142,775 110,456 417,469 385,690 443,406 -48.31%
-
Tax Rate -233.44% -118.39% -75.54% -17.15% -212.41% -494.54% -355.24% -
Total Cost 780,466 810,532 817,887 1,422,551 1,563,978 2,016,605 2,371,825 -52.24%
-
Net Worth 3,913,728 3,907,757 3,873,363 3,660,032 1,622,275 2,527,230 3,759,861 2.70%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 3,913,728 3,907,757 3,873,363 3,660,032 1,622,275 2,527,230 3,759,861 2.70%
NOSH 1,304,576 1,281,231 1,278,337 1,279,731 555,573 1,263,615 1,261,698 2.24%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 28.33% 23.34% 22.16% 9.83% 22.43% 18.63% 19.34% -
ROE 4.20% 3.75% 3.69% 3.02% 25.73% 15.26% 11.79% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 83.47 82.52 82.20 123.27 362.90 196.12 233.05 -49.47%
EPS 12.59 11.45 11.17 8.63 75.14 30.52 35.14 -49.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.05 3.03 2.86 2.92 2.00 2.98 0.44%
Adjusted Per Share Value based on latest NOSH - 1,279,731
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 77.35 75.10 74.64 112.06 143.21 176.03 208.86 -48.33%
EPS 11.67 10.42 10.14 7.85 29.65 27.40 31.50 -48.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.7757 2.7513 2.5998 1.1523 1.7951 2.6707 2.70%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.00 3.25 3.43 3.36 3.44 3.28 3.45 -
P/RPS 3.59 3.94 4.17 2.73 0.95 1.67 1.48 80.24%
P/EPS 23.82 28.40 30.71 38.93 4.58 10.75 9.82 80.24%
EY 4.20 3.52 3.26 2.57 21.84 9.31 10.19 -44.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.07 1.13 1.17 1.18 1.64 1.16 -9.39%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 25/08/14 26/05/14 28/02/14 28/11/13 28/08/13 -
Price 3.28 3.42 3.30 3.58 3.48 3.70 3.30 -
P/RPS 3.93 4.14 4.01 2.90 0.96 1.89 1.42 96.75%
P/EPS 26.04 29.88 29.55 41.48 4.63 12.12 9.39 97.01%
EY 3.84 3.35 3.38 2.41 21.59 8.25 10.65 -49.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.12 1.09 1.25 1.19 1.85 1.11 -1.20%

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