[KULIM] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 16.37%
YoY- -54.63%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,498,516 4,834,529 5,488,939 6,046,155 3,989,338 2,765,262 1,838,783 5.23%
PBT 229,751 902,239 777,896 553,181 667,850 558,309 223,364 0.47%
Tax 205,993 105,626 -82,070 -193,955 -141,296 -31,308 -52,026 -
NP 435,744 1,007,865 695,826 359,226 526,554 527,001 171,338 16.81%
-
NP to SH 211,209 565,013 385,613 159,348 351,227 404,383 128,081 8.68%
-
Tax Rate -89.66% -11.71% 10.55% 35.06% 21.16% 5.61% 23.29% -
Total Cost 2,062,772 3,826,664 4,793,113 5,686,929 3,462,784 2,238,261 1,667,445 3.60%
-
Net Worth 3,823,768 3,691,656 3,437,238 3,267,656 3,000,748 3,530,657 2,346,378 8.47%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 106,449 21,001 54,848 -
Div Payout % - - - - 30.31% 5.19% 42.82% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,823,768 3,691,656 3,437,238 3,267,656 3,000,748 3,530,657 2,346,378 8.47%
NOSH 1,241,483 1,230,552 312,476 308,852 300,074 282,678 265,727 29.26%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.44% 20.85% 12.68% 5.94% 13.20% 19.06% 9.32% -
ROE 5.52% 15.31% 11.22% 4.88% 11.70% 11.45% 5.46% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 201.25 392.87 1,756.59 1,957.62 1,329.45 978.23 691.98 -18.58%
EPS 17.01 45.92 123.41 51.59 117.05 143.05 48.20 -15.92%
DPS 0.00 0.00 0.00 0.00 35.47 7.50 20.64 -
NAPS 3.08 3.00 11.00 10.58 10.00 12.49 8.83 -16.08%
Adjusted Per Share Value based on latest NOSH - 308,852
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 177.47 343.40 389.88 429.46 283.37 196.42 130.61 5.23%
EPS 15.00 40.13 27.39 11.32 24.95 28.72 9.10 8.67%
DPS 0.00 0.00 0.00 0.00 7.56 1.49 3.90 -
NAPS 2.7161 2.6222 2.4415 2.321 2.1315 2.5079 1.6667 8.47%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.90 4.22 6.37 3.78 2.29 3.97 2.60 -
P/RPS 2.43 1.07 0.36 0.19 0.17 0.41 0.38 36.20%
P/EPS 28.80 9.19 5.16 7.33 1.96 2.78 5.39 32.18%
EY 3.47 10.88 19.37 13.65 51.11 36.03 18.54 -24.34%
DY 0.00 0.00 0.00 0.00 15.49 1.89 7.94 -
P/NAPS 1.59 1.41 0.58 0.36 0.23 0.32 0.29 32.75%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 - 27/02/09 28/02/08 06/03/07 -
Price 3.57 4.53 3.46 0.00 2.49 4.60 2.90 -
P/RPS 1.77 1.15 0.20 0.00 0.19 0.47 0.42 27.06%
P/EPS 20.98 9.87 2.80 0.00 2.13 3.22 6.02 23.10%
EY 4.77 10.14 35.67 0.00 47.01 31.10 16.62 -18.76%
DY 0.00 0.00 0.00 0.00 14.25 1.63 7.12 -
P/NAPS 1.16 1.51 0.31 0.00 0.25 0.37 0.33 23.28%

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