[KULIM] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 79.04%
YoY- -60.67%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,321,864 3,290,911 4,056,181 4,245,513 3,077,813 1,909,143 1,320,795 9.84%
PBT 359,703 407,087 560,062 372,139 538,518 330,132 166,035 13.73%
Tax 85,496 385,950 4,542 -108,275 -137,474 -15,849 -37,775 -
NP 445,199 793,037 564,604 263,864 401,044 314,283 128,260 23.02%
-
NP to SH 250,600 444,463 361,212 99,015 251,758 236,353 100,344 16.46%
-
Tax Rate -23.77% -94.81% -0.81% 29.10% 25.53% 4.80% 22.75% -
Total Cost 1,876,665 2,497,874 3,491,577 3,981,649 2,676,769 1,594,860 1,192,535 7.84%
-
Net Worth 6,205,613 3,991,596 3,579,634 3,252,114 3,138,332 2,640,768 3,058,430 12.50%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 45,090 21,002 13,217 -
Div Payout % - - - - 17.91% 8.89% 13.17% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 6,205,613 3,991,596 3,579,634 3,252,114 3,138,332 2,640,768 3,058,430 12.50%
NOSH 1,241,122 1,224,416 312,359 308,842 300,606 280,039 264,341 29.37%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 19.17% 24.10% 13.92% 6.22% 13.03% 16.46% 9.71% -
ROE 4.04% 11.13% 10.09% 3.04% 8.02% 8.95% 3.28% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 187.08 268.77 1,298.56 1,374.65 1,023.87 681.74 499.65 -15.09%
EPS 20.19 36.30 115.64 32.06 83.75 84.40 37.96 -9.97%
DPS 0.00 0.00 0.00 0.00 15.00 7.50 5.00 -
NAPS 5.00 3.26 11.46 10.53 10.44 9.43 11.57 -13.03%
Adjusted Per Share Value based on latest NOSH - 308,918
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 164.92 233.76 288.11 301.56 218.62 135.61 93.82 9.84%
EPS 17.80 31.57 25.66 7.03 17.88 16.79 7.13 16.45%
DPS 0.00 0.00 0.00 0.00 3.20 1.49 0.94 -
NAPS 4.4079 2.8353 2.5426 2.31 2.2292 1.8758 2.1724 12.50%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.93 3.36 4.30 3.70 2.75 3.40 2.10 -
P/RPS 2.64 1.25 0.33 0.27 0.27 0.50 0.42 35.81%
P/EPS 24.42 9.26 3.72 11.54 3.28 4.03 5.53 28.05%
EY 4.10 10.80 26.89 8.66 30.45 24.82 18.08 -21.89%
DY 0.00 0.00 0.00 0.00 5.45 2.21 2.38 -
P/NAPS 0.99 1.03 0.38 0.35 0.26 0.36 0.18 32.82%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 25/11/11 30/11/10 25/11/09 27/11/08 29/11/07 28/11/06 -
Price 4.36 3.56 6.07 3.73 2.40 3.75 2.67 -
P/RPS 2.33 1.32 0.47 0.27 0.23 0.55 0.53 27.96%
P/EPS 21.59 9.81 5.25 11.63 2.87 4.44 7.03 20.54%
EY 4.63 10.20 19.05 8.60 34.90 22.51 14.22 -17.04%
DY 0.00 0.00 0.00 0.00 6.25 2.00 1.87 -
P/NAPS 0.87 1.09 0.53 0.35 0.23 0.40 0.23 24.79%

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