[KULIM] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- 45.83%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/07 CAGR
Revenue 1,095,158 1,013,158 3,035,893 1,042,171 5,486,833 5,806,205 2,741,489 -12.27%
PBT 95,533 106,928 336,326 214,753 784,049 521,865 558,793 -22.28%
Tax 212,908 358,894 99,418 793,113 -238,653 -169,954 -43,719 -
NP 308,441 465,822 435,744 1,007,866 545,396 351,911 515,074 -7.05%
-
NP to SH 164,303 431,068 211,211 565,013 387,438 145,837 426,823 -12.73%
-
Tax Rate -222.86% -335.64% -29.56% -369.31% 30.44% 32.57% 7.82% -
Total Cost 786,717 547,336 2,600,149 34,305 4,941,437 5,454,294 2,226,415 -13.79%
-
Net Worth 3,965,610 3,724,105 3,302,350 4,184,712 3,601,386 3,175,020 2,784,608 5.17%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/07 CAGR
Div - - - - - - 21,202 -
Div Payout % - - - - - - 4.97% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/07 CAGR
Net Worth 3,965,610 3,724,105 3,302,350 4,184,712 3,601,386 3,175,020 2,784,608 5.17%
NOSH 1,308,782 1,275,378 1,241,484 1,230,797 312,349 300,096 282,701 24.45%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/07 CAGR
NP Margin 28.16% 45.98% 14.35% 96.71% 9.94% 6.06% 18.79% -
ROE 4.14% 11.58% 6.40% 13.50% 10.76% 4.59% 15.33% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/07 CAGR
RPS 83.68 79.44 244.54 84.67 1,756.63 1,934.78 969.75 -29.51%
EPS 12.55 33.80 16.84 45.90 124.04 47.22 150.91 -29.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
NAPS 3.03 2.92 2.66 3.40 11.53 10.58 9.85 -15.48%
Adjusted Per Share Value based on latest NOSH - 1,230,552
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/07 CAGR
RPS 77.79 71.97 215.64 74.03 389.73 412.42 194.73 -12.27%
EPS 11.67 30.62 15.00 40.13 27.52 10.36 30.32 -12.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.51 -
NAPS 2.8168 2.6453 2.3457 2.9724 2.5581 2.2552 1.9779 5.17%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/07 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/07 -
Price 3.00 3.44 4.90 4.22 6.37 3.78 3.97 -
P/RPS 3.59 4.33 2.00 4.98 0.36 0.20 0.41 36.30%
P/EPS 23.90 10.18 28.80 9.19 5.14 7.78 2.63 37.02%
EY 4.18 9.83 3.47 10.88 19.47 12.86 38.03 -27.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.89 -
P/NAPS 0.99 1.18 1.84 1.24 0.55 0.36 0.40 13.81%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/07 CAGR
Date 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 27/02/09 28/02/08 -
Price 3.28 3.48 3.57 4.53 3.46 2.49 4.60 -
P/RPS 3.92 4.38 1.46 5.35 0.20 0.13 0.47 35.36%
P/EPS 26.13 10.30 20.98 9.87 2.79 5.12 3.05 35.88%
EY 3.83 9.71 4.77 10.13 35.85 19.52 32.82 -26.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
P/NAPS 1.08 1.19 1.34 1.33 0.30 0.24 0.47 12.61%

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