[KULIM] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -24.4%
YoY- -79.71%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,595,432 1,497,632 1,330,208 1,329,801 1,344,128 1,229,724 1,454,679 6.36%
PBT 247,252 312,716 120,164 114,458 125,024 142,792 284,876 -9.03%
Tax -56,356 -63,388 -50,949 -60,512 -58,706 -91,884 -116,533 -38.47%
NP 190,896 249,328 69,215 53,946 66,318 50,908 168,343 8.76%
-
NP to SH 158,548 217,336 46,549 34,486 45,618 73,132 197,880 -13.76%
-
Tax Rate 22.79% 20.27% 42.40% 52.87% 46.96% 64.35% 40.91% -
Total Cost 1,404,536 1,248,304 1,260,993 1,275,854 1,277,810 1,178,816 1,286,336 6.05%
-
Net Worth 3,036,812 3,227,096 3,848,717 2,657,327 2,663,232 3,810,839 2,688,949 8.47%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 60,545 31,650 26,232 39,280 75,238 12,659 -
Div Payout % - 27.86% 67.99% 76.06% 86.11% 102.88% 6.40% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 3,036,812 3,227,096 3,848,717 2,657,327 2,663,232 3,810,839 2,688,949 8.47%
NOSH 264,070 302,729 422,008 262,322 261,871 376,193 253,196 2.85%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.97% 16.65% 5.20% 4.06% 4.93% 4.14% 11.57% -
ROE 5.22% 6.73% 1.21% 1.30% 1.71% 1.92% 7.36% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 604.17 494.71 315.21 506.93 513.28 326.89 574.53 3.41%
EPS 60.04 82.36 17.73 13.15 17.42 19.44 78.00 -16.04%
DPS 0.00 20.00 7.50 10.00 15.00 20.00 5.00 -
NAPS 11.50 10.66 9.12 10.13 10.17 10.13 10.62 5.46%
Adjusted Per Share Value based on latest NOSH - 261,196
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 113.32 106.38 94.49 94.46 95.47 87.35 103.33 6.36%
EPS 11.26 15.44 3.31 2.45 3.24 5.19 14.06 -13.79%
DPS 0.00 4.30 2.25 1.86 2.79 5.34 0.90 -
NAPS 2.1571 2.2922 2.7338 1.8875 1.8917 2.7069 1.91 8.47%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.62 1.29 1.23 1.40 1.48 1.51 1.42 -
P/RPS 0.27 0.26 0.39 0.28 0.29 0.46 0.25 5.27%
P/EPS 2.70 1.80 11.15 10.65 8.50 7.77 1.82 30.16%
EY 37.06 55.65 8.97 9.39 11.77 12.87 55.04 -23.23%
DY 0.00 15.50 6.10 7.14 10.14 13.25 3.52 -
P/NAPS 0.14 0.12 0.13 0.14 0.15 0.15 0.13 5.07%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 27/02/06 29/11/05 30/08/05 25/05/05 23/02/05 -
Price 2.23 1.52 1.39 1.27 1.45 1.55 1.42 -
P/RPS 0.37 0.31 0.44 0.25 0.28 0.47 0.25 29.96%
P/EPS 3.71 2.12 12.60 9.66 8.32 7.97 1.82 60.97%
EY 26.92 47.23 7.94 10.35 12.01 12.54 55.04 -38.00%
DY 0.00 13.16 5.40 7.87 10.34 12.90 3.52 -
P/NAPS 0.19 0.14 0.15 0.13 0.14 0.15 0.13 28.87%

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