[KULIM] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 26.59%
YoY- -65.65%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 856,296 1,802,388 1,361,004 1,487,828 1,144,080 661,688 423,308 12.44%
PBT 155,359 356,628 144,103 99,549 198,749 81,948 45,447 22.71%
Tax 24,098 -90,194 -60,840 -26,045 -56,127 -21,956 -12,331 -
NP 179,457 266,434 83,263 73,504 142,622 59,992 33,116 32.49%
-
NP to SH 110,360 146,290 14,658 30,896 89,942 39,246 24,932 28.10%
-
Tax Rate -15.51% 25.29% 42.22% 26.16% 28.24% 26.79% 27.13% -
Total Cost 676,839 1,535,954 1,277,741 1,414,324 1,001,458 601,696 390,192 9.60%
-
Net Worth 4,887,603 3,788,535 3,341,023 3,234,665 3,066,000 2,478,694 3,037,267 8.24%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 4,887,603 3,788,535 3,341,023 3,234,665 3,066,000 2,478,694 3,037,267 8.24%
NOSH 1,221,900 1,250,341 312,537 308,651 299,706 279,132 264,110 29.05%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 20.96% 14.78% 6.12% 4.94% 12.47% 9.07% 7.82% -
ROE 2.26% 3.86% 0.44% 0.96% 2.93% 1.58% 0.82% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 70.08 144.15 435.47 482.04 381.73 237.05 160.28 -12.86%
EPS 9.03 11.70 4.69 10.01 30.01 14.06 9.44 -0.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.03 10.69 10.48 10.23 8.88 11.50 -16.12%
Adjusted Per Share Value based on latest NOSH - 308,651
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 60.82 128.03 96.67 105.68 81.26 47.00 30.07 12.44%
EPS 7.84 10.39 1.04 2.19 6.39 2.79 1.77 28.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4717 2.691 2.3732 2.2976 2.1778 1.7606 2.1574 8.24%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.70 3.55 3.72 3.12 4.85 3.67 1.62 -
P/RPS 6.71 2.46 0.85 0.65 1.27 1.55 1.01 37.06%
P/EPS 52.04 30.34 79.32 31.17 16.16 26.10 17.16 20.29%
EY 1.92 3.30 1.26 3.21 6.19 3.83 5.83 -16.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.17 0.35 0.30 0.47 0.41 0.14 42.61%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 30/08/10 27/08/09 29/08/08 30/08/07 29/08/06 -
Price 5.19 3.68 4.22 3.70 3.80 2.95 2.23 -
P/RPS 7.41 2.55 0.97 0.77 1.00 1.24 1.39 32.13%
P/EPS 57.46 31.45 89.98 36.96 12.66 20.98 23.62 15.95%
EY 1.74 3.18 1.11 2.71 7.90 4.77 4.23 -13.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.21 0.39 0.35 0.37 0.33 0.19 37.74%

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