[KULIM] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 7.26%
YoY- 165.67%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 31/12/09 31/12/08 CAGR
Revenue 1,013,158 3,035,893 1,042,171 5,486,833 5,801,909 5,806,205 3,989,338 -23.96%
PBT 106,928 336,326 214,753 784,049 532,779 521,865 667,849 -30.66%
Tax 358,894 99,418 793,113 -238,653 -172,386 -169,954 -141,296 -
NP 465,822 435,744 1,007,866 545,396 360,393 351,911 526,553 -2.41%
-
NP to SH 431,068 211,211 565,013 387,438 142,085 145,837 351,228 4.17%
-
Tax Rate -335.64% -29.56% -369.31% 30.44% 32.36% 32.57% 21.16% -
Total Cost 547,336 2,600,149 34,305 4,941,437 5,441,516 5,454,294 3,462,785 -30.84%
-
Net Worth 3,724,105 3,302,350 4,184,712 3,601,386 3,286,487 3,267,588 3,160,015 3.33%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 31/12/09 31/12/08 CAGR
Net Worth 3,724,105 3,302,350 4,184,712 3,601,386 3,286,487 3,267,588 3,160,015 3.33%
NOSH 1,275,378 1,241,484 1,230,797 312,349 308,880 308,845 300,096 33.53%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 31/12/09 31/12/08 CAGR
NP Margin 45.98% 14.35% 96.71% 9.94% 6.21% 6.06% 13.20% -
ROE 11.58% 6.40% 13.50% 10.76% 4.32% 4.46% 11.11% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 31/12/09 31/12/08 CAGR
RPS 79.44 244.54 84.67 1,756.63 1,878.37 1,879.97 1,329.35 -43.06%
EPS 33.80 16.84 45.90 124.04 46.00 47.22 117.04 -21.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.66 3.40 11.53 10.64 10.58 10.53 -22.61%
Adjusted Per Share Value based on latest NOSH - 312,476
31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 31/12/09 31/12/08 CAGR
RPS 71.97 215.64 74.03 389.73 412.11 412.42 283.37 -23.96%
EPS 30.62 15.00 40.13 27.52 10.09 10.36 24.95 4.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6453 2.3457 2.9724 2.5581 2.3344 2.321 2.2446 3.33%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 31/12/09 31/12/08 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 30/12/09 31/12/09 31/12/08 -
Price 3.44 4.90 4.22 6.37 3.75 3.78 2.29 -
P/RPS 4.33 2.00 4.98 0.36 0.20 0.20 0.17 91.00%
P/EPS 10.18 28.80 9.19 5.14 8.15 8.01 1.96 39.00%
EY 9.83 3.47 10.88 19.47 12.27 12.49 51.11 -28.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.84 1.24 0.55 0.35 0.36 0.22 39.89%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 31/12/09 31/12/08 CAGR
Date 28/02/14 27/02/13 29/02/12 28/02/11 25/02/10 - 27/02/09 -
Price 3.48 3.57 4.53 3.46 3.56 0.00 2.49 -
P/RPS 4.38 1.46 5.35 0.20 0.19 0.00 0.19 87.23%
P/EPS 10.30 20.98 9.87 2.79 7.74 0.00 2.13 37.03%
EY 9.71 4.77 10.13 35.85 12.92 0.00 47.00 -27.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.34 1.33 0.30 0.33 0.00 0.24 37.71%

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