[KULIM] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -21.01%
YoY- -40.69%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 3,385,943 5,912,605 5,792,141 4,452,796 3,047,929 2,034,695 1,397,185 15.88%
PBT 536,591 1,009,020 603,723 584,376 694,211 222,079 152,977 23.24%
Tax 338,036 -151,805 -202,576 -139,485 -61,227 -58,345 -49,381 -
NP 874,627 857,215 401,147 444,891 632,984 163,734 103,596 42.65%
-
NP to SH 506,619 450,817 190,347 277,441 467,754 108,569 78,488 36.41%
-
Tax Rate -63.00% 15.04% 33.55% 23.87% 8.82% 26.27% 32.28% -
Total Cost 2,511,316 5,055,390 5,390,994 4,007,905 2,414,945 1,870,961 1,293,589 11.67%
-
Net Worth 4,229,880 3,654,724 3,122,855 3,160,509 2,801,455 2,434,212 3,227,096 4.60%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 85,139 42,310 26,506 87,957 -
Div Payout % - - - 30.69% 9.05% 24.41% 112.06% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 4,229,880 3,654,724 3,122,855 3,160,509 2,801,455 2,434,212 3,227,096 4.60%
NOSH 1,222,508 1,255,918 312,285 302,441 284,123 277,245 302,729 26.16%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 25.83% 14.50% 6.93% 9.99% 20.77% 8.05% 7.41% -
ROE 11.98% 12.34% 6.10% 8.78% 16.70% 4.46% 2.43% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 276.97 470.78 1,854.76 1,472.29 1,072.75 733.90 461.53 -8.15%
EPS 41.44 35.90 60.95 91.73 164.63 39.16 25.93 8.11%
DPS 0.00 0.00 0.00 28.34 15.00 9.56 29.05 -
NAPS 3.46 2.91 10.00 10.45 9.86 8.78 10.66 -17.08%
Adjusted Per Share Value based on latest NOSH - 302,441
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 240.51 419.98 411.42 316.29 216.50 144.53 99.24 15.88%
EPS 35.99 32.02 13.52 19.71 33.22 7.71 5.58 36.39%
DPS 0.00 0.00 0.00 6.05 3.01 1.88 6.25 -
NAPS 3.0045 2.596 2.2182 2.2449 1.9899 1.729 2.2922 4.60%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.18 3.33 3.56 2.49 3.97 3.53 1.29 -
P/RPS 1.51 0.71 0.19 0.17 0.37 0.48 0.28 32.39%
P/EPS 10.09 9.28 5.84 2.71 2.41 9.01 4.98 12.47%
EY 9.91 10.78 17.12 36.84 41.47 11.09 20.10 -11.10%
DY 0.00 0.00 0.00 11.38 3.78 2.71 22.52 -
P/NAPS 1.21 1.14 0.36 0.24 0.40 0.40 0.12 46.93%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 27/05/11 - 26/05/09 26/05/08 24/05/07 29/05/06 -
Price 4.58 3.30 0.00 3.12 4.32 3.78 1.52 -
P/RPS 1.65 0.70 0.00 0.21 0.40 0.52 0.33 30.73%
P/EPS 11.05 9.19 0.00 3.40 2.62 9.65 5.86 11.13%
EY 9.05 10.88 0.00 29.40 38.11 10.36 17.06 -10.01%
DY 0.00 0.00 0.00 9.08 3.47 2.53 19.11 -
P/NAPS 1.32 1.13 0.00 0.30 0.44 0.43 0.14 45.29%

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