[KULIM] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -10.79%
YoY- 6.52%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 5,608,548 5,265,780 3,989,338 4,103,750 3,994,134 3,411,948 2,741,489 61.22%
PBT 457,744 517,288 667,849 718,024 823,090 851,184 558,793 -12.46%
Tax -152,638 -201,096 -141,296 -183,298 -216,424 -208,340 -43,719 130.31%
NP 305,106 316,192 526,553 534,725 606,666 642,844 515,074 -29.49%
-
NP to SH 110,606 97,628 351,228 335,677 376,268 392,772 426,823 -59.38%
-
Tax Rate 33.35% 38.88% 21.16% 25.53% 26.29% 24.48% 7.82% -
Total Cost 5,303,442 4,949,588 3,462,785 3,569,025 3,387,468 2,769,104 2,226,415 78.45%
-
Net Worth 3,234,237 3,160,509 3,160,015 3,138,332 3,066,131 2,801,455 2,784,608 10.50%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 60,121 - 85,236 21,202 -
Div Payout % - - - 17.91% - 21.70% 4.97% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 3,234,237 3,160,509 3,160,015 3,138,332 3,066,131 2,801,455 2,784,608 10.50%
NOSH 308,610 302,441 300,096 300,606 299,719 284,123 282,701 6.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.44% 6.00% 13.20% 13.03% 15.19% 18.84% 18.79% -
ROE 3.42% 3.09% 11.11% 10.70% 12.27% 14.02% 15.33% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,817.36 1,741.09 1,329.35 1,365.16 1,332.62 1,200.87 969.75 52.06%
EPS 35.84 32.28 117.04 111.67 125.54 138.24 150.91 -61.68%
DPS 0.00 0.00 0.00 20.00 0.00 30.00 7.50 -
NAPS 10.48 10.45 10.53 10.44 10.23 9.86 9.85 4.22%
Adjusted Per Share Value based on latest NOSH - 300,680
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 398.38 374.03 283.37 291.49 283.71 242.35 194.73 61.22%
EPS 7.86 6.93 24.95 23.84 26.73 27.90 30.32 -59.37%
DPS 0.00 0.00 0.00 4.27 0.00 6.05 1.51 -
NAPS 2.2973 2.2449 2.2446 2.2292 2.1779 1.9899 1.9779 10.50%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.12 2.49 2.29 2.75 4.85 3.97 3.97 -
P/RPS 0.17 0.14 0.17 0.20 0.36 0.33 0.41 -44.42%
P/EPS 8.71 7.71 1.96 2.46 3.86 2.87 2.63 122.34%
EY 11.49 12.96 51.11 40.61 25.88 34.82 38.03 -55.00%
DY 0.00 0.00 0.00 7.27 0.00 7.56 1.89 -
P/NAPS 0.30 0.24 0.22 0.26 0.47 0.40 0.40 -17.46%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 26/05/09 27/02/09 27/11/08 29/08/08 26/05/08 28/02/08 -
Price 3.70 3.12 2.49 2.40 3.80 4.32 4.60 -
P/RPS 0.20 0.18 0.19 0.18 0.29 0.36 0.47 -43.45%
P/EPS 10.32 9.67 2.13 2.15 3.03 3.13 3.05 125.54%
EY 9.69 10.35 47.00 46.53 33.04 32.00 32.82 -55.69%
DY 0.00 0.00 0.00 8.33 0.00 6.94 1.63 -
P/NAPS 0.35 0.30 0.24 0.23 0.37 0.44 0.47 -17.85%

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