[KULIM] YoY Cumulative 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- 258.11%
YoY- -66.79%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 779,653 541,682 1,507,109 1,602,567 3,459,868 2,594,818 2,804,274 -19.20%
PBT 70,406 53,988 66,078 277,500 737,843 294,195 228,872 -17.83%
Tax 1,290,527 182,575 389,821 45,533 -194,595 -95,506 -76,319 -
NP 1,360,933 236,563 455,899 323,033 543,248 198,689 152,553 43.98%
-
NP to SH 1,359,356 136,568 411,262 179,065 273,389 76,554 55,303 70.47%
-
Tax Rate -1,832.98% -338.18% -589.94% -16.41% 26.37% 32.46% 33.35% -
Total Cost -581,280 305,119 1,051,210 1,279,534 2,916,620 2,396,129 2,651,721 -
-
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 4,980 - - - - - - -
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 27.73% 3.52% 10.93% 3.66% 7.22% 2.29% 1.71% -
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 59.49 42.36 119.39 131.15 276.78 830.77 908.68 -36.50%
EPS 103.72 10.68 32.58 24.77 21.87 24.51 17.92 33.97%
DPS 0.38 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 55.38 38.48 107.05 113.83 245.76 184.31 199.19 -19.20%
EPS 96.56 9.70 29.21 12.72 19.42 5.44 3.93 70.46%
DPS 0.35 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 4.20 8.10 2.89 3.58 1.28 0.45 0.34 52.01%
P/EPS 2.41 32.12 10.59 32.07 16.23 15.18 17.41 -28.06%
EY 41.49 3.11 9.44 3.12 6.16 6.59 5.74 39.02%
DY 0.15 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 4.54 7.79 2.76 3.96 1.33 0.51 0.41 49.26%
P/EPS 2.60 30.90 10.13 35.42 16.83 17.22 20.65 -29.19%
EY 38.41 3.24 9.87 2.82 5.94 5.81 4.84 41.20%
DY 0.14 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