[KULIM] YoY 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- -90.78%
YoY- -43.94%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 31/12/09 31/12/08 CAGR
Revenue 251,972 714,029 251,251 1,430,651 1,556,396 1,560,692 911,525 -22.66%
PBT 43,727 -23,377 8,218 223,986 160,639 149,725 129,332 -19.48%
Tax -62,611 13,923 206,612 -91,584 -74,275 -61,679 -3,822 74.87%
NP -18,884 -9,454 214,830 132,402 86,364 88,046 125,510 -
-
NP to SH -7,611 -39,390 120,551 26,248 37,918 46,822 99,468 -
-
Tax Rate 143.19% - -2,514.14% 40.89% 46.24% 41.19% 2.96% -
Total Cost 270,856 723,483 36,421 1,298,249 1,470,032 1,472,646 786,015 -19.18%
-
Net Worth 1,622,275 3,823,768 3,691,656 3,602,850 3,285,403 3,267,656 3,000,748 -11.56%
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 1,622,275 3,823,768 3,691,656 3,602,850 3,285,403 3,267,656 3,000,748 -11.56%
NOSH 555,573 1,241,483 1,230,552 312,476 308,778 308,852 300,074 13.10%
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 -7.49% -1.32% 85.50% 9.25% 5.55% 5.64% 13.77% -
ROE -0.47% -1.03% 3.27% 0.73% 1.15% 1.43% 3.31% -
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 45.35 57.51 20.42 457.84 504.05 505.32 303.77 -31.62%
EPS -0.60 -0.76 9.79 8.40 12.28 15.16 33.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 3.08 3.00 11.53 10.64 10.58 10.00 -21.81%
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 17.90 50.72 17.85 101.62 110.55 110.86 64.75 -22.66%
EPS -0.54 -2.80 8.56 1.86 2.69 3.33 7.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1523 2.7161 2.6222 2.5591 2.3336 2.321 2.1315 -11.56%
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 7.58 8.52 20.67 1.39 0.74 0.75 0.75 58.78%
P/EPS -251.11 -154.44 43.08 75.83 30.54 24.93 6.91 -
EY -0.40 -0.65 2.32 1.32 3.27 4.01 14.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.59 1.41 0.55 0.35 0.36 0.23 38.66%
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 7.67 6.21 22.19 0.76 0.71 0.00 0.82 56.34%
P/EPS -254.03 -112.52 46.24 41.19 28.99 0.00 7.51 -
EY -0.39 -0.89 2.16 2.43 3.45 0.00 13.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.16 1.51 0.30 0.33 0.00 0.25 36.59%

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