[KULIM] YoY Quarter Result on 30-Sep-2009 [#3]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 41.48%
YoY- -31.3%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 719,297 1,123,410 1,461,363 1,441,239 1,080,746 666,468 523,079 5.44%
PBT 82,202 156,178 265,868 143,268 126,973 167,523 42,412 11.64%
Tax 39,963 93,609 100,048 -31,956 -29,262 29,280 -9,597 -
NP 122,165 249,787 365,916 111,312 97,711 196,803 32,815 24.46%
-
NP to SH 71,534 171,073 284,658 43,712 63,624 160,312 21,073 22.56%
-
Tax Rate -48.62% -59.94% -37.63% 22.31% 23.05% -17.48% 22.63% -
Total Cost 597,132 873,623 1,095,447 1,329,927 983,035 469,665 490,264 3.33%
-
Net Worth 6,202,200 3,992,111 3,579,700 3,252,914 3,139,104 2,640,597 3,059,154 12.48%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 22,551 21,001 13,220 -
Div Payout % - - - - 35.44% 13.10% 62.74% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 6,202,200 3,992,111 3,579,700 3,252,914 3,139,104 2,640,597 3,059,154 12.48%
NOSH 1,240,440 1,224,574 312,364 308,918 300,680 280,020 264,404 29.35%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.98% 22.23% 25.04% 7.72% 9.04% 29.53% 6.27% -
ROE 1.15% 4.29% 7.95% 1.34% 2.03% 6.07% 0.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 57.99 91.74 467.84 466.54 359.43 238.01 197.83 -18.48%
EPS 5.76 13.97 91.13 14.15 21.16 57.25 7.97 -5.26%
DPS 0.00 0.00 0.00 0.00 7.50 7.50 5.00 -
NAPS 5.00 3.26 11.46 10.53 10.44 9.43 11.57 -13.03%
Adjusted Per Share Value based on latest NOSH - 308,918
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 51.09 79.80 103.80 102.37 76.77 47.34 37.15 5.44%
EPS 5.08 12.15 20.22 3.10 4.52 11.39 1.50 22.52%
DPS 0.00 0.00 0.00 0.00 1.60 1.49 0.94 -
NAPS 4.4055 2.8356 2.5427 2.3106 2.2297 1.8756 2.1729 12.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.93 3.36 4.30 3.70 2.75 3.40 2.10 -
P/RPS 8.50 3.66 0.92 0.79 0.77 1.43 1.06 41.43%
P/EPS 85.49 24.05 4.72 26.15 13.00 5.94 26.35 21.64%
EY 1.17 4.16 21.19 3.82 7.69 16.84 3.80 -17.81%
DY 0.00 0.00 0.00 0.00 2.73 2.21 2.38 -
P/NAPS 0.99 1.03 0.38 0.35 0.26 0.36 0.18 32.82%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 25/11/11 30/11/10 25/11/09 27/11/08 29/11/07 28/11/06 -
Price 4.36 3.56 6.07 3.73 2.40 3.75 2.67 -
P/RPS 7.52 3.88 1.30 0.80 0.67 1.58 1.35 33.10%
P/EPS 75.60 25.48 6.66 26.36 11.34 6.55 33.50 14.51%
EY 1.32 3.92 15.01 3.79 8.82 15.27 2.99 -12.72%
DY 0.00 0.00 0.00 0.00 3.13 2.00 1.87 -
P/NAPS 0.87 1.09 0.53 0.35 0.23 0.40 0.23 24.79%

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