[KULIM] YoY Cumulative 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- 126.59%
YoY- -70.6%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,602,567 3,459,868 2,594,818 2,804,274 1,997,067 1,242,675 797,716 12.31%
PBT 277,500 737,843 294,195 228,872 411,545 162,609 123,626 14.41%
Tax 45,533 -194,595 -95,506 -76,319 -108,212 -45,129 -28,178 -
NP 323,033 543,248 198,689 152,553 303,333 117,480 95,448 22.50%
-
NP to SH 179,065 273,389 76,554 55,303 188,134 76,041 79,274 14.53%
-
Tax Rate -16.41% 26.37% 32.46% 33.35% 26.29% 27.75% 22.79% -
Total Cost 1,279,534 2,916,620 2,396,129 2,651,721 1,693,734 1,125,195 702,268 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 3.66% 7.22% 2.29% 1.71% 6.14% 3.07% 2.61% -
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 131.15 276.78 830.77 908.68 666.31 445.16 302.08 -12.97%
EPS 24.77 21.87 24.51 17.92 62.77 27.24 30.02 -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 113.83 245.76 184.31 199.19 141.85 88.27 56.66 12.31%
EPS 12.72 19.42 5.44 3.93 13.36 5.40 5.63 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 3.58 1.28 0.45 0.34 0.73 0.82 0.54 37.02%
P/EPS 32.07 16.23 15.18 17.41 7.73 13.47 5.40 34.53%
EY 3.12 6.16 6.59 5.74 12.94 7.42 18.53 -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 3.96 1.33 0.51 0.41 0.57 0.66 0.74 32.22%
P/EPS 35.42 16.83 17.22 20.65 6.05 10.83 7.43 29.70%
EY 2.82 5.94 5.81 4.84 16.52 9.23 13.46 -22.91%
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