[KULIM] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 13.29%
YoY- -70.6%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 3,205,134 6,919,736 5,189,636 5,608,548 3,994,134 2,485,350 1,595,432 12.31%
PBT 555,000 1,475,686 588,390 457,744 823,090 325,218 247,252 14.41%
Tax 91,066 -389,190 -191,012 -152,638 -216,424 -90,258 -56,356 -
NP 646,066 1,086,496 397,378 305,106 606,666 234,960 190,896 22.50%
-
NP to SH 358,130 546,778 153,108 110,606 376,268 152,082 158,548 14.53%
-
Tax Rate -16.41% 26.37% 32.46% 33.35% 26.29% 27.75% 22.79% -
Total Cost 2,559,068 5,833,240 4,792,258 5,303,442 3,387,468 2,250,390 1,404,536 10.50%
-
Net Worth 4,887,684 3,787,693 3,338,891 3,234,237 3,066,131 2,478,869 3,036,812 8.24%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 4,887,684 3,787,693 3,338,891 3,234,237 3,066,131 2,478,869 3,036,812 8.24%
NOSH 1,221,921 1,250,063 312,337 308,610 299,719 279,151 264,070 29.05%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 20.16% 15.70% 7.66% 5.44% 15.19% 9.45% 11.97% -
ROE 7.33% 14.44% 4.59% 3.42% 12.27% 6.14% 5.22% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 262.30 553.55 1,661.55 1,817.36 1,332.62 890.32 604.17 -12.97%
EPS 49.54 43.74 49.02 35.84 125.54 54.48 60.04 -3.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.03 10.69 10.48 10.23 8.88 11.50 -16.12%
Adjusted Per Share Value based on latest NOSH - 308,651
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 227.66 491.51 368.62 398.38 283.71 176.54 113.32 12.31%
EPS 25.44 38.84 10.88 7.86 26.73 10.80 11.26 14.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4718 2.6904 2.3716 2.2973 2.1779 1.7608 2.1571 8.24%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.70 3.55 3.72 3.12 4.85 3.67 1.62 -
P/RPS 1.79 0.64 0.22 0.17 0.36 0.41 0.27 37.02%
P/EPS 16.04 8.12 7.59 8.71 3.86 6.74 2.70 34.54%
EY 6.24 12.32 13.18 11.49 25.88 14.84 37.06 -25.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.17 0.35 0.30 0.47 0.41 0.14 42.61%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 30/08/10 27/08/09 29/08/08 30/08/07 29/08/06 -
Price 5.19 3.68 4.22 3.70 3.80 2.95 2.23 -
P/RPS 1.98 0.66 0.25 0.20 0.29 0.33 0.37 32.22%
P/EPS 17.71 8.41 8.61 10.32 3.03 5.41 3.71 29.72%
EY 5.65 11.89 11.62 9.69 33.04 18.47 26.92 -22.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.21 0.39 0.35 0.37 0.33 0.19 37.74%

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