[KULIM] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 130.89%
YoY- -3.74%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,623,207 1,080,879 1,577,572 3,004,440 3,385,943 5,912,605 5,792,141 -19.08%
PBT 118,475 96,889 132,328 246,806 536,591 1,009,020 603,723 -23.75%
Tax -76,001 1,496,357 22,693 409,269 338,036 -151,805 -202,576 -15.06%
NP 42,474 1,593,246 155,021 656,075 874,627 857,215 401,147 -31.19%
-
NP to SH 13,412 1,486,669 110,456 487,653 506,619 450,817 190,347 -35.70%
-
Tax Rate 64.15% -1,544.40% -17.15% -165.83% -63.00% 15.04% 33.55% -
Total Cost 1,580,733 -512,367 1,422,551 2,348,365 2,511,316 5,055,390 5,390,994 -18.47%
-
Net Worth 4,838,090 4,857,513 3,660,032 4,265,659 4,229,880 3,654,724 3,122,855 7.56%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 5,043 - - - - - -
Div Payout % - 0.34% - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 4,838,090 4,857,513 3,660,032 4,265,659 4,229,880 3,654,724 3,122,855 7.56%
NOSH 1,266,515 1,327,189 1,279,731 1,258,306 1,222,508 1,255,918 312,285 26.25%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.62% 147.40% 9.83% 21.84% 25.83% 14.50% 6.93% -
ROE 0.28% 30.61% 3.02% 11.43% 11.98% 12.34% 6.10% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 128.16 81.44 123.27 238.77 276.97 470.78 1,854.76 -35.91%
EPS 1.06 112.02 8.63 38.75 41.44 35.90 60.95 -49.06%
DPS 0.00 0.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.82 3.66 2.86 3.39 3.46 2.91 10.00 -14.80%
Adjusted Per Share Value based on latest NOSH - 1,258,306
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 115.30 76.78 112.06 213.41 240.51 419.98 411.42 -19.08%
EPS 0.95 105.60 7.85 34.64 35.99 32.02 13.52 -35.73%
DPS 0.00 0.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4365 3.4503 2.5998 3.0299 3.0045 2.596 2.2182 7.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.88 2.74 3.36 3.64 4.18 3.33 3.56 -
P/RPS 3.03 3.36 2.73 1.52 1.51 0.71 0.19 58.58%
P/EPS 366.39 2.45 38.93 9.39 10.09 9.28 5.84 99.21%
EY 0.27 40.88 2.57 10.65 9.91 10.78 17.12 -49.89%
DY 0.00 0.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.75 1.17 1.07 1.21 1.14 0.36 18.93%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 25/05/15 26/05/14 22/05/13 23/05/12 27/05/11 - -
Price 4.02 2.55 3.58 3.62 4.58 3.30 0.00 -
P/RPS 3.14 3.13 2.90 1.52 1.65 0.70 0.00 -
P/EPS 379.61 2.28 41.48 9.34 11.05 9.19 0.00 -
EY 0.26 43.93 2.41 10.71 9.05 10.88 0.00 -
DY 0.00 0.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.70 1.25 1.07 1.32 1.13 0.00 -

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