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

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -9.12%
YoY- -52.94%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,035,738 6,016,036 5,616,873 5,157,037 3,944,599 2,416,464 1,653,652 3.52%
PBT 261,346 1,111,855 709,787 501,471 770,462 383,691 190,690 5.38%
Tax 398,682 -187,598 -57,137 -112,097 -153,940 -29,093 -43,340 -
NP 660,028 924,257 652,650 389,374 616,522 354,598 147,350 28.36%
-
NP to SH 371,150 468,864 408,033 198,483 421,762 262,122 111,355 22.19%
-
Tax Rate -152.55% 16.87% 8.05% 22.35% 19.98% 7.58% 22.73% -
Total Cost 1,375,710 5,091,779 4,964,223 4,767,663 3,328,077 2,061,866 1,506,302 -1.49%
-
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 - - - - 43,860 34,287 75,153 -
Div Payout % - - - - 10.40% 13.08% 67.49% -
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 32.42% 15.36% 11.62% 7.55% 15.63% 14.67% 8.91% -
ROE 5.98% 11.74% 11.40% 6.10% 13.44% 9.93% 3.64% -
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 164.11 491.28 1,798.18 1,669.38 1,311.89 862.96 625.43 -19.97%
EPS 29.92 38.29 130.63 64.25 140.27 93.61 42.12 -5.53%
DPS 0.00 0.00 0.00 0.00 14.59 12.24 28.42 -
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 144.60 427.32 398.97 366.31 280.19 171.64 117.46 3.52%
EPS 26.36 33.30 28.98 14.10 29.96 18.62 7.91 22.19%
DPS 0.00 0.00 0.00 0.00 3.12 2.44 5.34 -
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 3.00 0.68 0.24 0.22 0.21 0.39 0.34 43.70%
P/EPS 16.48 8.78 3.29 5.76 1.96 3.63 4.99 22.01%
EY 6.07 11.40 30.38 17.37 51.01 27.53 20.05 -18.04%
DY 0.00 0.00 0.00 0.00 5.30 3.60 13.54 -
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 - 25/11/09 27/11/08 29/11/07 28/11/06 -
Price 4.36 3.56 0.00 3.73 2.40 3.75 2.67 -
P/RPS 2.66 0.72 0.00 0.22 0.18 0.43 0.43 35.45%
P/EPS 14.57 9.30 0.00 5.81 1.71 4.01 6.34 14.86%
EY 6.86 10.76 0.00 17.23 58.45 24.96 15.77 -12.94%
DY 0.00 0.00 0.00 0.00 6.08 3.27 10.65 -
P/NAPS 0.87 1.09 0.00 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