[KULIM] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -93.05%
YoY- -75.14%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 208,894 1,657,480 1,233,814 1,316,445 852,987 570,320 374,408 -9.25%
PBT 15,567 381,215 150,091 129,322 212,796 76,894 78,179 -23.56%
Tax 128,009 -104,401 -34,666 -50,274 -52,085 -22,166 -15,847 -
NP 143,576 276,814 115,425 79,048 160,711 54,728 62,332 14.90%
-
NP to SH 68,705 127,099 61,895 24,407 98,193 34,822 54,334 3.98%
-
Tax Rate -822.31% 27.39% 23.10% 38.88% 24.48% 28.83% 20.27% -
Total Cost 65,318 1,380,666 1,118,389 1,237,397 692,276 515,592 312,076 -22.92%
-
Net Worth 4,229,880 3,654,724 3,122,855 3,160,509 2,801,455 2,434,212 3,227,096 4.60%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 21,309 - 15,136 -
Div Payout % - - - - 21.70% - 27.86% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 4,229,880 3,654,724 3,122,855 3,160,509 2,801,455 2,434,212 3,227,096 4.60%
NOSH 1,222,508 1,255,918 312,285 302,441 284,123 277,245 302,729 26.16%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 68.73% 16.70% 9.36% 6.00% 18.84% 9.60% 16.65% -
ROE 1.62% 3.48% 1.98% 0.77% 3.51% 1.43% 1.68% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 17.09 131.97 395.09 435.27 300.22 205.71 123.68 -28.07%
EPS 5.62 10.12 16.40 8.07 34.56 12.56 20.59 -19.44%
DPS 0.00 0.00 0.00 0.00 7.50 0.00 5.00 -
NAPS 3.46 2.91 10.00 10.45 9.86 8.78 10.66 -17.08%
Adjusted Per Share Value based on latest NOSH - 302,441
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 14.84 117.73 87.64 93.51 60.59 40.51 26.59 -9.25%
EPS 4.88 9.03 4.40 1.73 6.97 2.47 3.86 3.98%
DPS 0.00 0.00 0.00 0.00 1.51 0.00 1.08 -
NAPS 3.0045 2.596 2.2182 2.2449 1.9899 1.729 2.2922 4.60%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.18 3.33 3.56 2.49 3.97 3.53 1.29 -
P/RPS 24.46 2.52 0.90 0.57 1.32 1.72 1.04 69.18%
P/EPS 74.38 32.91 17.96 30.86 11.49 28.11 7.19 47.55%
EY 1.34 3.04 5.57 3.24 8.71 3.56 13.91 -32.26%
DY 0.00 0.00 0.00 0.00 1.89 0.00 3.88 -
P/NAPS 1.21 1.14 0.36 0.24 0.40 0.40 0.12 46.93%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 27/05/11 27/05/10 26/05/09 26/05/08 24/05/07 29/05/06 -
Price 4.58 3.30 3.66 3.12 4.32 3.78 1.52 -
P/RPS 26.80 2.50 0.93 0.72 1.44 1.84 1.23 67.04%
P/EPS 81.49 32.61 18.47 38.66 12.50 30.10 8.47 45.78%
EY 1.23 3.07 5.42 2.59 8.00 3.32 11.81 -31.38%
DY 0.00 0.00 0.00 0.00 1.74 0.00 3.29 -
P/NAPS 1.32 1.13 0.37 0.30 0.44 0.43 0.14 45.29%

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