[KULIM] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -9.07%
YoY- -5.8%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,326,878 1,050,765 2,940,435 2,439,851 6,353,989 5,711,906 4,796,544 -19.27%
PBT 108,922 132,661 124,903 335,322 1,221,545 604,558 485,176 -22.03%
Tax 1,323,889 100,217 443,707 452,328 -181,159 -231,460 -109,403 -
NP 1,432,811 232,878 568,610 787,650 1,040,386 373,098 375,773 24.97%
-
NP to SH 1,387,091 142,775 443,406 470,689 582,449 161,293 218,395 36.06%
-
Tax Rate -1,215.45% -75.54% -355.24% -134.89% 14.83% 38.29% 22.55% -
Total Cost -105,933 817,887 2,371,825 1,652,201 5,313,603 5,338,808 4,420,771 -
-
Net Worth 4,762,266 3,873,363 3,759,861 4,887,603 3,788,535 3,341,023 3,234,665 6.65%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 5,043 - - - - - 62,661 -34.27%
Div Payout % 0.36% - - - - - 28.69% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 4,762,266 3,873,363 3,759,861 4,887,603 3,788,535 3,341,023 3,234,665 6.65%
NOSH 1,273,333 1,278,337 1,261,698 1,221,900 1,250,341 312,537 308,651 26.62%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 107.98% 22.16% 19.34% 32.28% 16.37% 6.53% 7.83% -
ROE 29.13% 3.69% 11.79% 9.63% 15.37% 4.83% 6.75% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 104.21 82.20 233.05 199.68 508.18 1,827.59 1,554.03 -36.24%
EPS 108.93 11.17 35.14 38.52 46.58 51.61 70.76 7.45%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 20.30 -48.01%
NAPS 3.74 3.03 2.98 4.00 3.03 10.69 10.48 -15.77%
Adjusted Per Share Value based on latest NOSH - 1,261,698
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 94.25 74.64 208.86 173.30 451.33 405.72 340.70 -19.27%
EPS 98.53 10.14 31.50 33.43 41.37 11.46 15.51 36.07%
DPS 0.36 0.00 0.00 0.00 0.00 0.00 4.45 -34.22%
NAPS 3.3827 2.7513 2.6707 3.4717 2.691 2.3732 2.2976 6.65%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.50 3.43 3.45 4.70 3.55 3.72 3.12 -
P/RPS 2.40 4.17 1.48 2.35 0.70 0.20 0.20 51.27%
P/EPS 2.29 30.71 9.82 12.20 7.62 7.21 4.41 -10.34%
EY 43.57 3.26 10.19 8.20 13.12 13.87 22.68 11.48%
DY 0.16 0.00 0.00 0.00 0.00 0.00 6.51 -46.06%
P/NAPS 0.67 1.13 1.16 1.18 1.17 0.35 0.30 14.32%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 25/08/14 28/08/13 29/08/12 26/08/11 - 27/08/09 -
Price 2.70 3.30 3.30 5.19 3.68 0.00 3.70 -
P/RPS 2.59 4.01 1.42 2.60 0.72 0.00 0.24 48.62%
P/EPS 2.48 29.55 9.39 13.47 7.90 0.00 5.23 -11.68%
EY 40.35 3.38 10.65 7.42 12.66 0.00 19.12 13.24%
DY 0.15 0.00 0.00 0.00 0.00 0.00 5.49 -45.10%
P/NAPS 0.72 1.09 1.11 1.30 1.21 0.00 0.35 12.76%

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