[KULIM] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 214.56%
YoY- 264.81%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,014,914 3,095,818 4,387,881 5,408,241 5,660,684 4,103,750 2,545,524 -14.19%
PBT 84,268 479,604 542,782 746,749 496,185 718,024 440,176 -24.06%
Tax 562,006 113,994 514,600 6,056 -144,366 -183,298 -21,132 -
NP 646,274 593,598 1,057,382 752,805 351,818 534,725 419,044 7.48%
-
NP to SH 584,905 334,133 592,617 481,616 132,020 335,677 315,137 10.84%
-
Tax Rate -666.93% -23.77% -94.81% -0.81% 29.10% 25.53% 4.80% -
Total Cost 368,640 2,502,220 3,330,498 4,655,436 5,308,865 3,569,025 2,126,480 -25.30%
-
Net Worth 2,525,473 6,205,613 3,991,596 3,579,634 3,252,114 3,138,332 2,640,768 -0.74%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 60,121 28,003 -
Div Payout % - - - - - 17.91% 8.89% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 2,525,473 6,205,613 3,991,596 3,579,634 3,252,114 3,138,332 2,640,768 -0.74%
NOSH 1,262,736 1,241,122 1,224,416 312,359 308,842 300,606 280,039 28.50%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 63.68% 19.17% 24.10% 13.92% 6.22% 13.03% 16.46% -
ROE 23.16% 5.38% 14.85% 13.45% 4.06% 10.70% 11.93% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 80.37 249.44 358.37 1,731.42 1,832.87 1,365.16 908.99 -33.22%
EPS 46.32 26.92 48.40 154.19 42.75 111.67 112.53 -13.74%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 10.00 -
NAPS 2.00 5.00 3.26 11.46 10.53 10.44 9.43 -22.75%
Adjusted Per Share Value based on latest NOSH - 312,364
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 72.09 219.90 311.67 384.15 402.08 291.49 180.81 -14.19%
EPS 41.55 23.73 42.09 34.21 9.38 23.84 22.38 10.85%
DPS 0.00 0.00 0.00 0.00 0.00 4.27 1.99 -
NAPS 1.7939 4.4079 2.8353 2.5426 2.31 2.2292 1.8758 -0.74%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.28 4.93 3.36 4.30 3.70 2.75 3.40 -
P/RPS 4.08 1.98 0.94 0.25 0.20 0.20 0.37 49.13%
P/EPS 7.08 18.31 6.94 2.79 8.66 2.46 3.02 15.24%
EY 14.12 5.46 14.40 35.86 11.55 40.61 33.10 -13.22%
DY 0.00 0.00 0.00 0.00 0.00 7.27 2.94 -
P/NAPS 1.64 0.99 1.03 0.38 0.35 0.26 0.36 28.72%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 25/11/11 30/11/10 25/11/09 27/11/08 29/11/07 -
Price 3.70 4.36 3.56 6.07 3.73 2.40 3.75 -
P/RPS 4.60 1.75 0.99 0.35 0.20 0.18 0.41 49.56%
P/EPS 7.99 16.20 7.36 3.94 8.73 2.15 3.33 15.68%
EY 12.52 6.17 13.60 25.40 11.46 46.53 30.01 -13.54%
DY 0.00 0.00 0.00 0.00 0.00 8.33 2.67 -
P/NAPS 1.85 0.87 1.09 0.53 0.35 0.23 0.40 29.04%

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