[KULIM] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -15.61%
YoY- 287.95%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,485,350 2,281,280 1,836,531 1,761,060 1,595,432 1,497,632 1,330,208 51.87%
PBT 325,218 307,576 221,558 221,380 247,252 312,716 120,164 94.56%
Tax -90,258 -88,664 -51,617 -50,366 -56,356 -63,388 -50,949 46.56%
NP 234,960 218,912 169,941 171,013 190,896 249,328 69,215 126.37%
-
NP to SH 152,082 139,288 127,648 133,792 158,548 217,336 46,549 120.65%
-
Tax Rate 27.75% 28.83% 23.30% 22.75% 22.79% 20.27% 42.40% -
Total Cost 2,250,390 2,062,368 1,666,590 1,590,046 1,404,536 1,248,304 1,260,993 47.28%
-
Net Worth 2,478,869 2,434,212 2,701,874 3,058,430 3,036,812 3,227,096 3,848,717 -25.47%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 26,567 17,622 - 60,545 31,650 -
Div Payout % - - 20.81% 13.17% - 27.86% 67.99% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,478,869 2,434,212 2,701,874 3,058,430 3,036,812 3,227,096 3,848,717 -25.47%
NOSH 279,151 277,245 265,671 264,341 264,070 302,729 422,008 -24.13%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.45% 9.60% 9.25% 9.71% 11.97% 16.65% 5.20% -
ROE 6.14% 5.72% 4.72% 4.37% 5.22% 6.73% 1.21% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 890.32 822.84 691.28 666.21 604.17 494.71 315.21 100.19%
EPS 54.48 50.24 48.04 50.61 60.04 82.36 17.73 111.79%
DPS 0.00 0.00 10.00 6.67 0.00 20.00 7.50 -
NAPS 8.88 8.78 10.17 11.57 11.50 10.66 9.12 -1.76%
Adjusted Per Share Value based on latest NOSH - 264,404
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 176.54 162.04 130.45 125.09 113.32 106.38 94.49 51.86%
EPS 10.80 9.89 9.07 9.50 11.26 15.44 3.31 120.46%
DPS 0.00 0.00 1.89 1.25 0.00 4.30 2.25 -
NAPS 1.7608 1.729 1.9192 2.1724 2.1571 2.2922 2.7338 -25.47%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.67 3.53 2.60 2.10 1.62 1.29 1.23 -
P/RPS 0.41 0.43 0.38 0.32 0.27 0.26 0.39 3.39%
P/EPS 6.74 7.03 5.41 4.15 2.70 1.80 11.15 -28.57%
EY 14.84 14.23 18.48 24.10 37.06 55.65 8.97 40.01%
DY 0.00 0.00 3.85 3.17 0.00 15.50 6.10 -
P/NAPS 0.41 0.40 0.26 0.18 0.14 0.12 0.13 115.51%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 24/05/07 06/03/07 28/11/06 29/08/06 29/05/06 27/02/06 -
Price 2.95 3.78 2.90 2.67 2.23 1.52 1.39 -
P/RPS 0.33 0.46 0.42 0.40 0.37 0.31 0.44 -17.49%
P/EPS 5.41 7.52 6.04 5.28 3.71 2.12 12.60 -43.17%
EY 18.47 13.29 16.57 18.96 26.92 47.23 7.94 75.83%
DY 0.00 0.00 3.45 2.50 0.00 13.16 5.40 -
P/NAPS 0.33 0.43 0.29 0.23 0.19 0.14 0.15 69.39%

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