[KULIM] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 8.24%
YoY- 97.66%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 CAGR
Revenue 1,487,347 1,088,907 2,016,192 2,498,516 4,834,529 5,488,939 5,801,908 -20.28%
PBT 162,506 92,504 144,751 229,751 902,239 777,896 532,778 -17.93%
Tax 1,255,013 215,937 307,463 205,993 105,626 -82,070 -182,550 -
NP 1,417,519 308,441 452,214 435,744 1,007,865 695,826 350,228 26.21%
-
NP to SH 1,410,263 164,303 417,469 211,209 565,013 385,613 136,933 47.44%
-
Tax Rate -772.29% -233.44% -212.41% -89.66% -11.71% 10.55% 34.26% -
Total Cost 69,828 780,466 1,563,978 2,062,772 3,826,664 4,793,113 5,451,680 -51.59%
-
Net Worth 4,960,099 3,913,728 1,622,275 3,823,768 3,691,656 3,437,238 3,285,403 7.10%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 CAGR
Div 5,043 - - - - - - -
Div Payout % 0.36% - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 CAGR
Net Worth 4,960,099 3,913,728 1,622,275 3,823,768 3,691,656 3,437,238 3,285,403 7.10%
NOSH 1,285,000 1,304,576 555,573 1,241,483 1,230,552 312,476 308,778 26.79%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 CAGR
NP Margin 95.31% 28.33% 22.43% 17.44% 20.85% 12.68% 6.04% -
ROE 28.43% 4.20% 25.73% 5.52% 15.31% 11.22% 4.17% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 CAGR
RPS 115.75 83.47 362.90 201.25 392.87 1,756.59 1,878.99 -37.12%
EPS 109.75 12.59 75.14 17.01 45.92 123.41 44.35 16.28%
DPS 0.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.86 3.00 2.92 3.08 3.00 11.00 10.64 -15.53%
Adjusted Per Share Value based on latest NOSH - 555,573
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 CAGR
RPS 105.65 77.35 143.21 177.47 343.40 389.88 412.11 -20.28%
EPS 100.17 11.67 29.65 15.00 40.13 27.39 9.73 47.44%
DPS 0.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5232 2.78 1.1523 2.7161 2.6222 2.4415 2.3336 7.10%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 30/12/09 -
Price 3.77 3.00 3.44 4.90 4.22 6.37 3.75 -
P/RPS 3.26 3.59 0.95 2.43 1.07 0.36 0.20 59.16%
P/EPS 3.44 23.82 4.58 28.80 9.19 5.16 8.46 -13.91%
EY 29.11 4.20 21.84 3.47 10.88 19.37 11.83 16.17%
DY 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.00 1.18 1.59 1.41 0.58 0.35 18.70%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 25/02/10 -
Price 3.87 3.28 3.48 3.57 4.53 3.46 3.56 -
P/RPS 3.34 3.93 0.96 1.77 1.15 0.20 0.19 61.17%
P/EPS 3.53 26.04 4.63 20.98 9.87 2.80 8.03 -12.79%
EY 28.36 3.84 21.59 4.77 10.14 35.67 12.46 14.67%
DY 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.09 1.19 1.16 1.51 0.31 0.33 20.27%

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