[KULIM] YoY Cumulative 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- 371.84%
YoY- 264.81%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 761,186 2,321,864 3,290,911 4,056,181 4,245,513 3,077,813 1,909,143 -14.19%
PBT 63,201 359,703 407,087 560,062 372,139 538,518 330,132 -24.06%
Tax 421,505 85,496 385,950 4,542 -108,275 -137,474 -15,849 -
NP 484,706 445,199 793,037 564,604 263,864 401,044 314,283 7.48%
-
NP to SH 438,679 250,600 444,463 361,212 99,015 251,758 236,353 10.84%
-
Tax Rate -666.93% -23.77% -94.81% -0.81% 29.10% 25.53% 4.80% -
Total Cost 276,480 1,876,665 2,497,874 3,491,577 3,981,649 2,676,769 1,594,860 -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 - - - - - 45,090 21,002 -
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 17.37% 4.04% 11.13% 10.09% 3.04% 8.02% 8.95% -
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 60.28 187.08 268.77 1,298.56 1,374.65 1,023.87 681.74 -33.22%
EPS 34.74 20.19 36.30 115.64 32.06 83.75 84.40 -13.74%
DPS 0.00 0.00 0.00 0.00 0.00 15.00 7.50 -
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 54.07 164.92 233.76 288.11 301.56 218.62 135.61 -14.19%
EPS 31.16 17.80 31.57 25.66 7.03 17.88 16.79 10.84%
DPS 0.00 0.00 0.00 0.00 0.00 3.20 1.49 -
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 5.44 2.64 1.25 0.33 0.27 0.27 0.50 48.80%
P/EPS 9.44 24.42 9.26 3.72 11.54 3.28 4.03 15.22%
EY 10.59 4.10 10.80 26.89 8.66 30.45 24.82 -13.22%
DY 0.00 0.00 0.00 0.00 0.00 5.45 2.21 -
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 6.14 2.33 1.32 0.47 0.27 0.23 0.55 49.44%
P/EPS 10.65 21.59 9.81 5.25 11.63 2.87 4.44 15.68%
EY 9.39 4.63 10.20 19.05 8.60 34.90 22.51 -13.54%
DY 0.00 0.00 0.00 0.00 0.00 6.25 2.00 -
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