[KULIM] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -51.36%
YoY- -45.94%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,072,680 1,104,792 2,859,272 835,576 6,629,920 4,935,256 5,265,780 -23.28%
PBT 98,336 80,796 130,488 62,268 1,524,860 600,364 517,288 -24.16%
Tax 5,307,740 186,060 1,325,140 512,036 -417,604 -138,664 -201,096 -
NP 5,406,076 266,856 1,455,628 574,304 1,107,256 461,700 316,192 60.47%
-
NP to SH 5,442,008 152,544 1,380,596 274,820 508,396 247,580 97,628 95.38%
-
Tax Rate -5,397.56% -230.28% -1,015.53% -822.31% 27.39% 23.10% 38.88% -
Total Cost -4,333,396 837,936 1,403,644 261,272 5,522,664 4,473,556 4,949,588 -
-
Net Worth 4,857,513 3,660,032 4,265,659 4,229,880 3,654,724 3,122,855 3,160,509 7.42%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 20,173 - - - - - - -
Div Payout % 0.37% - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 4,857,513 3,660,032 4,265,659 4,229,880 3,654,724 3,122,855 3,160,509 7.42%
NOSH 1,327,189 1,279,731 1,258,306 1,222,508 1,255,918 312,285 302,441 27.93%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 503.98% 24.15% 50.91% 68.73% 16.70% 9.36% 6.00% -
ROE 112.03% 4.17% 32.37% 6.50% 13.91% 7.93% 3.09% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 80.82 86.33 227.23 68.35 527.89 1,580.37 1,741.09 -40.03%
EPS 410.04 11.92 109.72 22.48 40.48 65.60 32.28 52.72%
DPS 1.52 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.66 2.86 3.39 3.46 2.91 10.00 10.45 -16.03%
Adjusted Per Share Value based on latest NOSH - 1,222,508
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 76.19 78.47 203.10 59.35 470.93 350.56 374.03 -23.28%
EPS 386.55 10.84 98.06 19.52 36.11 17.59 6.93 95.40%
DPS 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4503 2.5998 3.0299 3.0045 2.596 2.2182 2.2449 7.42%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.74 3.36 3.64 4.18 3.33 3.56 2.49 -
P/RPS 3.39 3.89 1.60 6.12 0.63 0.23 0.14 70.04%
P/EPS 0.67 28.19 3.32 18.59 8.23 4.49 7.71 -33.43%
EY 149.65 3.55 30.14 5.38 12.16 22.27 12.96 50.31%
DY 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.17 1.07 1.21 1.14 0.36 0.24 20.90%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 26/05/14 22/05/13 23/05/12 27/05/11 27/05/10 26/05/09 -
Price 2.55 3.58 3.62 4.58 3.30 3.66 3.12 -
P/RPS 3.16 4.15 1.59 6.70 0.63 0.23 0.18 61.17%
P/EPS 0.62 30.03 3.30 20.37 8.15 4.62 9.67 -36.72%
EY 160.80 3.33 30.31 4.91 12.27 21.66 10.35 57.93%
DY 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.25 1.07 1.32 1.13 0.37 0.30 15.15%

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