[KULIM] YoY TTM 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- -21.28%
YoY- -57.88%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,439,851 6,353,989 5,711,906 4,796,544 3,530,321 2,273,075 1,455,860 8.97%
PBT 335,322 1,221,545 604,558 485,176 811,012 258,580 171,610 11.80%
Tax 452,328 -181,159 -231,460 -109,403 -95,398 -67,970 -49,774 -
NP 787,650 1,040,386 373,098 375,773 715,614 190,610 121,836 36.44%
-
NP to SH 470,689 582,449 161,293 218,395 518,450 122,883 93,338 30.91%
-
Tax Rate -134.89% 14.83% 38.29% 22.55% 11.76% 26.29% 29.00% -
Total Cost 1,652,201 5,313,603 5,338,808 4,420,771 2,814,707 2,082,465 1,334,024 3.62%
-
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 - - - 62,661 42,310 26,506 81,522 -
Div Payout % - - - 28.69% 8.16% 21.57% 87.34% -
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 32.28% 16.37% 6.53% 7.83% 20.27% 8.39% 8.37% -
ROE 9.63% 15.37% 4.83% 6.75% 16.91% 4.96% 3.07% -
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 199.68 508.18 1,827.59 1,554.03 1,177.93 814.34 551.23 -15.55%
EPS 38.52 46.58 51.61 70.76 172.99 44.02 35.34 1.44%
DPS 0.00 0.00 0.00 20.30 14.12 9.50 30.87 -
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 173.30 451.33 405.72 340.70 250.76 161.46 103.41 8.97%
EPS 33.43 41.37 11.46 15.51 36.83 8.73 6.63 30.91%
DPS 0.00 0.00 0.00 4.45 3.01 1.88 5.79 -
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 2.35 0.70 0.20 0.20 0.41 0.45 0.29 41.67%
P/EPS 12.20 7.62 7.21 4.41 2.80 8.34 4.58 17.72%
EY 8.20 13.12 13.87 22.68 35.67 12.00 21.82 -15.03%
DY 0.00 0.00 0.00 6.51 2.91 2.59 19.05 -
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 - 27/08/09 29/08/08 30/08/07 29/08/06 -
Price 5.19 3.68 0.00 3.70 3.80 2.95 2.23 -
P/RPS 2.60 0.72 0.00 0.24 0.32 0.36 0.40 36.57%
P/EPS 13.47 7.90 0.00 5.23 2.20 6.70 6.31 13.45%
EY 7.42 12.66 0.00 19.12 45.52 14.92 15.85 -11.87%
DY 0.00 0.00 0.00 5.49 3.72 3.22 13.84 -
P/NAPS 1.30 1.21 0.00 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