[KULIM] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 9.19%
YoY- -4.08%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,411,948 2,741,489 2,545,524 2,485,350 2,281,280 1,836,531 1,761,060 55.34%
PBT 851,184 558,793 440,176 325,218 307,576 221,558 221,380 145.22%
Tax -208,340 -43,719 -21,132 -90,258 -88,664 -51,617 -50,366 157.46%
NP 642,844 515,074 419,044 234,960 218,912 169,941 171,013 141.56%
-
NP to SH 392,772 426,823 315,137 152,082 139,288 127,648 133,792 104.89%
-
Tax Rate 24.48% 7.82% 4.80% 27.75% 28.83% 23.30% 22.75% -
Total Cost 2,769,104 2,226,415 2,126,480 2,250,390 2,062,368 1,666,590 1,590,046 44.70%
-
Net Worth 2,801,455 2,784,608 2,640,768 2,478,869 2,434,212 2,701,874 3,058,430 -5.67%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 85,236 21,202 28,003 - - 26,567 17,622 185.73%
Div Payout % 21.70% 4.97% 8.89% - - 20.81% 13.17% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,801,455 2,784,608 2,640,768 2,478,869 2,434,212 2,701,874 3,058,430 -5.67%
NOSH 284,123 282,701 280,039 279,151 277,245 265,671 264,341 4.92%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 18.84% 18.79% 16.46% 9.45% 9.60% 9.25% 9.71% -
ROE 14.02% 15.33% 11.93% 6.14% 5.72% 4.72% 4.37% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1,200.87 969.75 908.99 890.32 822.84 691.28 666.21 48.05%
EPS 138.24 150.91 112.53 54.48 50.24 48.04 50.61 95.28%
DPS 30.00 7.50 10.00 0.00 0.00 10.00 6.67 172.22%
NAPS 9.86 9.85 9.43 8.88 8.78 10.17 11.57 -10.10%
Adjusted Per Share Value based on latest NOSH - 279,132
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 242.35 194.73 180.81 176.54 162.04 130.45 125.09 55.34%
EPS 27.90 30.32 22.38 10.80 9.89 9.07 9.50 104.94%
DPS 6.05 1.51 1.99 0.00 0.00 1.89 1.25 185.85%
NAPS 1.9899 1.9779 1.8758 1.7608 1.729 1.9192 2.1724 -5.67%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.97 3.97 3.40 3.67 3.53 2.60 2.10 -
P/RPS 0.33 0.41 0.37 0.41 0.43 0.38 0.32 2.07%
P/EPS 2.87 2.63 3.02 6.74 7.03 5.41 4.15 -21.77%
EY 34.82 38.03 33.10 14.84 14.23 18.48 24.10 27.77%
DY 7.56 1.89 2.94 0.00 0.00 3.85 3.17 78.40%
P/NAPS 0.40 0.40 0.36 0.41 0.40 0.26 0.18 70.20%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 28/02/08 29/11/07 30/08/07 24/05/07 06/03/07 28/11/06 -
Price 4.32 4.60 3.75 2.95 3.78 2.90 2.67 -
P/RPS 0.36 0.47 0.41 0.33 0.46 0.42 0.40 -6.77%
P/EPS 3.13 3.05 3.33 5.41 7.52 6.04 5.28 -29.40%
EY 32.00 32.82 30.01 18.47 13.29 16.57 18.96 41.71%
DY 6.94 1.63 2.67 0.00 0.00 3.45 2.50 97.39%
P/NAPS 0.44 0.47 0.40 0.33 0.43 0.29 0.23 54.04%

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