[KULIM] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.67%
YoY- 75.05%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,186,618 811,525 761,186 2,321,864 3,290,911 4,056,181 4,245,513 -19.13%
PBT 160,390 72,272 63,201 359,703 407,087 560,062 372,139 -13.08%
Tax 1,289,865 193,326 421,505 85,496 385,950 4,542 -108,275 -
NP 1,450,255 265,598 484,706 445,199 793,037 564,604 263,864 32.82%
-
NP to SH 1,446,243 154,249 438,679 250,600 444,463 361,212 99,015 56.31%
-
Tax Rate -804.21% -267.50% -666.93% -23.77% -94.81% -0.81% 29.10% -
Total Cost -263,637 545,927 276,480 1,876,665 2,497,874 3,491,577 3,981,649 -
-
Net Worth 4,975,428 3,900,990 2,525,473 6,205,613 3,991,596 3,579,634 3,252,114 7.34%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 4,923 - - - - - - -
Div Payout % 0.34% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 4,975,428 3,900,990 2,525,473 6,205,613 3,991,596 3,579,634 3,252,114 7.34%
NOSH 1,295,684 1,279,013 1,262,736 1,241,122 1,224,416 312,359 308,842 26.98%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 122.22% 32.73% 63.68% 19.17% 24.10% 13.92% 6.22% -
ROE 29.07% 3.95% 17.37% 4.04% 11.13% 10.09% 3.04% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 91.58 63.45 60.28 187.08 268.77 1,298.56 1,374.65 -36.31%
EPS 111.62 12.06 34.74 20.19 36.30 115.64 32.06 23.09%
DPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.84 3.05 2.00 5.00 3.26 11.46 10.53 -15.46%
Adjusted Per Share Value based on latest NOSH - 1,263,615
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 84.29 57.64 54.07 164.92 233.76 288.11 301.56 -19.13%
EPS 102.73 10.96 31.16 17.80 31.57 25.66 7.03 56.32%
DPS 0.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5341 2.7709 1.7939 4.4079 2.8353 2.5426 2.31 7.34%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.05 3.25 3.28 4.93 3.36 4.30 3.70 -
P/RPS 3.33 5.12 5.44 2.64 1.25 0.33 0.27 51.97%
P/EPS 2.73 26.95 9.44 24.42 9.26 3.72 11.54 -21.34%
EY 36.60 3.71 10.59 4.10 10.80 26.89 8.66 27.13%
DY 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.07 1.64 0.99 1.03 0.38 0.35 14.52%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 28/11/14 28/11/13 29/11/12 25/11/11 30/11/10 25/11/09 -
Price 3.90 3.42 3.70 4.36 3.56 6.07 3.73 -
P/RPS 4.26 5.39 6.14 2.33 1.32 0.47 0.27 58.33%
P/EPS 3.49 28.36 10.65 21.59 9.81 5.25 11.63 -18.16%
EY 28.62 3.53 9.39 4.63 10.20 19.05 8.60 22.17%
DY 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.12 1.85 0.87 1.09 0.53 0.35 19.50%

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