[KULIM] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 79.05%
YoY- -66.79%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,559,306 1,083,364 3,014,218 3,205,134 6,919,736 5,189,636 5,608,548 -19.20%
PBT 140,812 107,976 132,156 555,000 1,475,686 588,390 457,744 -17.83%
Tax 2,581,054 365,150 779,642 91,066 -389,190 -191,012 -152,638 -
NP 2,721,866 473,126 911,798 646,066 1,086,496 397,378 305,106 43.98%
-
NP to SH 2,718,712 273,136 822,524 358,130 546,778 153,108 110,606 70.47%
-
Tax Rate -1,832.98% -338.18% -589.94% -16.41% 26.37% 32.46% 33.35% -
Total Cost -1,162,560 610,238 2,102,420 2,559,068 5,833,240 4,792,258 5,303,442 -
-
Net Worth 4,901,650 3,874,541 3,761,696 4,887,684 3,787,693 3,338,891 3,234,237 7.17%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 9,960 - - - - - - -
Div Payout % 0.37% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 4,901,650 3,874,541 3,761,696 4,887,684 3,787,693 3,338,891 3,234,237 7.17%
NOSH 1,310,601 1,278,726 1,262,314 1,221,921 1,250,063 312,337 308,610 27.24%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 174.56% 43.67% 30.25% 20.16% 15.70% 7.66% 5.44% -
ROE 55.47% 7.05% 21.87% 7.33% 14.44% 4.59% 3.42% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 118.98 84.72 238.79 262.30 553.55 1,661.55 1,817.36 -36.50%
EPS 207.44 21.36 65.16 49.54 43.74 49.02 35.84 33.97%
DPS 0.76 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.03 2.98 4.00 3.03 10.69 10.48 -15.77%
Adjusted Per Share Value based on latest NOSH - 1,278,337
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 110.76 76.95 214.10 227.66 491.51 368.62 398.38 -19.20%
EPS 193.11 19.40 58.42 25.44 38.84 10.88 7.86 70.46%
DPS 0.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4817 2.7521 2.672 3.4718 2.6904 2.3716 2.2973 7.17%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.50 3.43 3.45 4.70 3.55 3.72 3.12 -
P/RPS 2.10 4.05 1.44 1.79 0.64 0.22 0.17 52.01%
P/EPS 1.21 16.06 5.29 16.04 8.12 7.59 8.71 -28.02%
EY 82.98 6.23 18.89 6.24 12.32 13.18 11.49 39.00%
DY 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.13 1.16 1.18 1.17 0.35 0.30 14.32%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 25/08/14 28/08/13 29/08/12 26/08/11 30/08/10 27/08/09 -
Price 2.70 3.30 3.30 5.19 3.68 4.22 3.70 -
P/RPS 2.27 3.90 1.38 1.98 0.66 0.25 0.20 49.88%
P/EPS 1.30 15.45 5.06 17.71 8.41 8.61 10.32 -29.18%
EY 76.83 6.47 19.75 5.65 11.89 11.62 9.69 41.18%
DY 0.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.09 1.11 1.30 1.21 0.39 0.35 12.76%

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