[KULIM] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 152.98%
YoY- 105.58%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 2,478,249 2,035,738 6,016,036 5,616,873 5,157,037 3,944,599 2,416,464 0.42%
PBT 77,647 261,346 1,111,855 709,787 501,471 770,462 383,691 -23.35%
Tax 383,997 398,682 -187,598 -57,137 -112,097 -153,940 -29,093 -
NP 461,644 660,028 924,257 652,650 389,374 616,522 354,598 4.49%
-
NP to SH 385,690 371,150 468,864 408,033 198,483 421,762 262,122 6.64%
-
Tax Rate -494.54% -152.55% 16.87% 8.05% 22.35% 19.98% 7.58% -
Total Cost 2,016,605 1,375,710 5,091,779 4,964,223 4,767,663 3,328,077 2,061,866 -0.36%
-
Net Worth 2,527,230 6,202,200 3,992,111 3,579,700 3,252,914 3,139,104 2,640,597 -0.72%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 43,860 34,287 -
Div Payout % - - - - - 10.40% 13.08% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 2,527,230 6,202,200 3,992,111 3,579,700 3,252,914 3,139,104 2,640,597 -0.72%
NOSH 1,263,615 1,240,440 1,224,574 312,364 308,918 300,680 280,020 28.52%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 18.63% 32.42% 15.36% 11.62% 7.55% 15.63% 14.67% -
ROE 15.26% 5.98% 11.74% 11.40% 6.10% 13.44% 9.93% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 196.12 164.11 491.28 1,798.18 1,669.38 1,311.89 862.96 -21.86%
EPS 30.52 29.92 38.29 130.63 64.25 140.27 93.61 -17.02%
DPS 0.00 0.00 0.00 0.00 0.00 14.59 12.24 -
NAPS 2.00 5.00 3.26 11.46 10.53 10.44 9.43 -22.75%
Adjusted Per Share Value based on latest NOSH - 312,364
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 176.03 144.60 427.32 398.97 366.31 280.19 171.64 0.42%
EPS 27.40 26.36 33.30 28.98 14.10 29.96 18.62 6.64%
DPS 0.00 0.00 0.00 0.00 0.00 3.12 2.44 -
NAPS 1.7951 4.4055 2.8356 2.5427 2.3106 2.2297 1.8756 -0.72%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.28 4.93 3.36 4.30 3.70 2.75 3.40 -
P/RPS 1.67 3.00 0.68 0.24 0.22 0.21 0.39 27.40%
P/EPS 10.75 16.48 8.78 3.29 5.76 1.96 3.63 19.81%
EY 9.31 6.07 11.40 30.38 17.37 51.01 27.53 -16.51%
DY 0.00 0.00 0.00 0.00 0.00 5.30 3.60 -
P/NAPS 1.64 0.99 1.03 0.38 0.35 0.26 0.36 28.72%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 25/11/11 - 25/11/09 27/11/08 29/11/07 -
Price 3.70 4.36 3.56 0.00 3.73 2.40 3.75 -
P/RPS 1.89 2.66 0.72 0.00 0.22 0.18 0.43 27.95%
P/EPS 12.12 14.57 9.30 0.00 5.81 1.71 4.01 20.22%
EY 8.25 6.86 10.76 0.00 17.23 58.45 24.96 -16.83%
DY 0.00 0.00 0.00 0.00 0.00 6.08 3.27 -
P/NAPS 1.85 0.87 1.09 0.00 0.35 0.23 0.40 29.04%

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