[KULIM] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- -62.62%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,487,347 1,095,158 1,013,158 3,035,893 1,042,171 5,486,833 5,806,205 -20.29%
PBT 162,506 95,533 106,928 336,326 214,753 784,049 521,865 -17.66%
Tax 1,255,013 212,908 358,894 99,418 793,113 -238,653 -169,954 -
NP 1,417,519 308,441 465,822 435,744 1,007,866 545,396 351,911 26.12%
-
NP to SH 1,410,263 164,303 431,068 211,211 565,013 387,438 145,837 45.93%
-
Tax Rate -772.29% -222.86% -335.64% -29.56% -369.31% 30.44% 32.57% -
Total Cost 69,828 786,717 547,336 2,600,149 34,305 4,941,437 5,454,294 -51.61%
-
Net Worth 4,958,658 3,965,610 3,724,105 3,302,350 4,184,712 3,601,386 3,175,020 7.70%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,881 - - - - - - -
Div Payout % 0.35% - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 4,958,658 3,965,610 3,724,105 3,302,350 4,184,712 3,601,386 3,175,020 7.70%
NOSH 1,284,626 1,308,782 1,275,378 1,241,484 1,230,797 312,349 300,096 27.41%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 95.31% 28.16% 45.98% 14.35% 96.71% 9.94% 6.06% -
ROE 28.44% 4.14% 11.58% 6.40% 13.50% 10.76% 4.59% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 115.78 83.68 79.44 244.54 84.67 1,756.63 1,934.78 -37.44%
EPS 109.78 12.55 33.80 16.84 45.90 124.04 47.22 15.09%
DPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.86 3.03 2.92 2.66 3.40 11.53 10.58 -15.46%
Adjusted Per Share Value based on latest NOSH - 1,241,483
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 105.65 77.79 71.97 215.64 74.03 389.73 412.42 -20.29%
EPS 100.17 11.67 30.62 15.00 40.13 27.52 10.36 45.93%
DPS 0.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5222 2.8168 2.6453 2.3457 2.9724 2.5581 2.2552 7.71%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.77 3.00 3.44 4.90 4.22 6.37 3.78 -
P/RPS 3.26 3.59 4.33 2.00 4.98 0.36 0.20 59.19%
P/EPS 3.43 23.90 10.18 28.80 9.19 5.14 7.78 -12.75%
EY 29.12 4.18 9.83 3.47 10.88 19.47 12.86 14.58%
DY 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.99 1.18 1.84 1.24 0.55 0.36 18.15%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 27/02/09 -
Price 3.87 3.28 3.48 3.57 4.53 3.46 2.49 -
P/RPS 3.34 3.92 4.38 1.46 5.35 0.20 0.13 71.73%
P/EPS 3.53 26.13 10.30 20.98 9.87 2.79 5.12 -6.00%
EY 28.37 3.83 9.71 4.77 10.13 35.85 19.52 6.42%
DY 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.08 1.19 1.34 1.33 0.30 0.24 26.83%

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