[KULIM] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 16.91%
YoY- 136.84%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,577,572 3,004,440 3,385,943 5,912,605 5,792,141 4,452,796 3,047,929 -10.39%
PBT 132,328 246,806 536,591 1,009,020 603,723 584,376 694,211 -24.12%
Tax 22,693 409,269 338,036 -151,805 -202,576 -139,485 -61,227 -
NP 155,021 656,075 874,627 857,215 401,147 444,891 632,984 -20.89%
-
NP to SH 110,456 487,653 506,619 450,817 190,347 277,441 467,754 -21.37%
-
Tax Rate -17.15% -165.83% -63.00% 15.04% 33.55% 23.87% 8.82% -
Total Cost 1,422,551 2,348,365 2,511,316 5,055,390 5,390,994 4,007,905 2,414,945 -8.43%
-
Net Worth 3,660,032 4,265,659 4,229,880 3,654,724 3,122,855 3,160,509 2,801,455 4.55%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - 85,139 42,310 -
Div Payout % - - - - - 30.69% 9.05% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 3,660,032 4,265,659 4,229,880 3,654,724 3,122,855 3,160,509 2,801,455 4.55%
NOSH 1,279,731 1,258,306 1,222,508 1,255,918 312,285 302,441 284,123 28.49%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 9.83% 21.84% 25.83% 14.50% 6.93% 9.99% 20.77% -
ROE 3.02% 11.43% 11.98% 12.34% 6.10% 8.78% 16.70% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 123.27 238.77 276.97 470.78 1,854.76 1,472.29 1,072.75 -30.26%
EPS 8.63 38.75 41.44 35.90 60.95 91.73 164.63 -38.80%
DPS 0.00 0.00 0.00 0.00 0.00 28.34 15.00 -
NAPS 2.86 3.39 3.46 2.91 10.00 10.45 9.86 -18.63%
Adjusted Per Share Value based on latest NOSH - 1,255,918
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 112.06 213.41 240.51 419.98 411.42 316.29 216.50 -10.39%
EPS 7.85 34.64 35.99 32.02 13.52 19.71 33.22 -21.36%
DPS 0.00 0.00 0.00 0.00 0.00 6.05 3.01 -
NAPS 2.5998 3.0299 3.0045 2.596 2.2182 2.2449 1.9899 4.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.36 3.64 4.18 3.33 3.56 2.49 3.97 -
P/RPS 2.73 1.52 1.51 0.71 0.19 0.17 0.37 39.50%
P/EPS 38.93 9.39 10.09 9.28 5.84 2.71 2.41 58.95%
EY 2.57 10.65 9.91 10.78 17.12 36.84 41.47 -37.07%
DY 0.00 0.00 0.00 0.00 0.00 11.38 3.78 -
P/NAPS 1.17 1.07 1.21 1.14 0.36 0.24 0.40 19.57%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 22/05/13 23/05/12 27/05/11 - 26/05/09 26/05/08 -
Price 3.58 3.62 4.58 3.30 0.00 3.12 4.32 -
P/RPS 2.90 1.52 1.65 0.70 0.00 0.21 0.40 39.09%
P/EPS 41.48 9.34 11.05 9.19 0.00 3.40 2.62 58.42%
EY 2.41 10.71 9.05 10.88 0.00 29.40 38.11 -36.86%
DY 0.00 0.00 0.00 0.00 0.00 9.08 3.47 -
P/NAPS 1.25 1.07 1.32 1.13 0.00 0.30 0.44 18.99%

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