[KULIM] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -76.32%
YoY- -52.56%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 792,291 856,296 1,802,388 1,361,004 1,487,828 1,144,080 661,688 3.04%
PBT 33,456 155,359 356,628 144,103 99,549 198,749 81,948 -13.85%
Tax 58,536 24,098 -90,194 -60,840 -26,045 -56,127 -21,956 -
NP 91,992 179,457 266,434 83,263 73,504 142,622 59,992 7.37%
-
NP to SH 66,113 110,360 146,290 14,658 30,896 89,942 39,246 9.07%
-
Tax Rate -174.96% -15.51% 25.29% 42.22% 26.16% 28.24% 26.79% -
Total Cost 700,299 676,839 1,535,954 1,277,741 1,414,324 1,001,458 601,696 2.55%
-
Net Worth 3,759,861 4,887,603 3,788,535 3,341,023 3,234,665 3,066,000 2,478,694 7.18%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 3,759,861 4,887,603 3,788,535 3,341,023 3,234,665 3,066,000 2,478,694 7.18%
NOSH 1,261,698 1,221,900 1,250,341 312,537 308,651 299,706 279,132 28.55%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.61% 20.96% 14.78% 6.12% 4.94% 12.47% 9.07% -
ROE 1.76% 2.26% 3.86% 0.44% 0.96% 2.93% 1.58% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 62.80 70.08 144.15 435.47 482.04 381.73 237.05 -19.84%
EPS 5.24 9.03 11.70 4.69 10.01 30.01 14.06 -15.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 4.00 3.03 10.69 10.48 10.23 8.88 -16.62%
Adjusted Per Share Value based on latest NOSH - 312,537
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 56.28 60.82 128.03 96.67 105.68 81.26 47.00 3.04%
EPS 4.70 7.84 10.39 1.04 2.19 6.39 2.79 9.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6707 3.4717 2.691 2.3732 2.2976 2.1778 1.7606 7.18%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.45 4.70 3.55 3.72 3.12 4.85 3.67 -
P/RPS 5.49 6.71 2.46 0.85 0.65 1.27 1.55 23.44%
P/EPS 65.84 52.04 30.34 79.32 31.17 16.16 26.10 16.65%
EY 1.52 1.92 3.30 1.26 3.21 6.19 3.83 -14.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.18 1.17 0.35 0.30 0.47 0.41 18.90%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 26/08/11 30/08/10 27/08/09 29/08/08 30/08/07 -
Price 3.30 5.19 3.68 4.22 3.70 3.80 2.95 -
P/RPS 5.26 7.41 2.55 0.97 0.77 1.00 1.24 27.20%
P/EPS 62.98 57.46 31.45 89.98 36.96 12.66 20.98 20.08%
EY 1.59 1.74 3.18 1.11 2.71 7.90 4.77 -16.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.30 1.21 0.39 0.35 0.37 0.33 22.38%

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