[KULIM] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -5.49%
YoY- 141.99%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 31/12/09 31/12/08 CAGR
Revenue 2,016,192 2,498,516 4,834,529 5,488,939 5,801,908 6,046,155 3,989,338 -12.75%
PBT 144,751 229,751 902,239 777,896 532,778 553,181 667,850 -26.33%
Tax 307,463 205,993 105,626 -82,070 -182,550 -193,955 -141,296 -
NP 452,214 435,744 1,007,865 695,826 350,228 359,226 526,554 -2.99%
-
NP to SH 417,469 211,209 565,013 385,613 136,933 159,348 351,227 3.51%
-
Tax Rate -212.41% -89.66% -11.71% 10.55% 34.26% 35.06% 21.16% -
Total Cost 1,563,978 2,062,772 3,826,664 4,793,113 5,451,680 5,686,929 3,462,784 -14.69%
-
Net Worth 1,622,275 3,823,768 3,691,656 3,437,238 3,285,403 3,267,656 3,000,748 -11.56%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 31/12/09 31/12/08 CAGR
Div - - - - - - 106,449 -
Div Payout % - - - - - - 30.31% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 31/12/09 31/12/08 CAGR
Net Worth 1,622,275 3,823,768 3,691,656 3,437,238 3,285,403 3,267,656 3,000,748 -11.56%
NOSH 555,573 1,241,483 1,230,552 312,476 308,778 308,852 300,074 13.10%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 31/12/09 31/12/08 CAGR
NP Margin 22.43% 17.44% 20.85% 12.68% 6.04% 5.94% 13.20% -
ROE 25.73% 5.52% 15.31% 11.22% 4.17% 4.88% 11.70% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 31/12/09 31/12/08 CAGR
RPS 362.90 201.25 392.87 1,756.59 1,878.99 1,957.62 1,329.45 -22.85%
EPS 75.14 17.01 45.92 123.41 44.35 51.59 117.05 -8.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 35.47 -
NAPS 2.92 3.08 3.00 11.00 10.64 10.58 10.00 -21.81%
Adjusted Per Share Value based on latest NOSH - 312,476
31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 31/12/09 31/12/08 CAGR
RPS 143.21 177.47 343.40 389.88 412.11 429.46 283.37 -12.75%
EPS 29.65 15.00 40.13 27.39 9.73 11.32 24.95 3.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.56 -
NAPS 1.1523 2.7161 2.6222 2.4415 2.3336 2.321 2.1315 -11.56%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 31/12/09 31/12/08 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 30/12/09 31/12/09 31/12/08 -
Price 3.44 4.90 4.22 6.37 3.75 3.78 2.29 -
P/RPS 0.95 2.43 1.07 0.36 0.20 0.19 0.17 41.04%
P/EPS 4.58 28.80 9.19 5.16 8.46 7.33 1.96 18.48%
EY 21.84 3.47 10.88 19.37 11.83 13.65 51.11 -15.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.49 -
P/NAPS 1.18 1.59 1.41 0.58 0.35 0.36 0.23 38.66%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 31/12/09 31/12/08 CAGR
Date 28/02/14 27/02/13 29/02/12 28/02/11 25/02/10 - 27/02/09 -
Price 3.48 3.57 4.53 3.46 3.56 0.00 2.49 -
P/RPS 0.96 1.77 1.15 0.20 0.19 0.00 0.19 38.23%
P/EPS 4.63 20.98 9.87 2.80 8.03 0.00 2.13 16.78%
EY 21.59 4.77 10.14 35.67 12.46 0.00 47.01 -14.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.25 -
P/NAPS 1.19 1.16 1.51 0.31 0.33 0.00 0.25 36.59%

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