[KULIM] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 35.44%
YoY- 234.38%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 4,103,750 3,994,134 3,411,948 2,741,489 2,545,524 2,485,350 2,281,280 47.75%
PBT 718,024 823,090 851,184 558,793 440,176 325,218 307,576 75.70%
Tax -183,298 -216,424 -208,340 -43,719 -21,132 -90,258 -88,664 62.06%
NP 534,725 606,666 642,844 515,074 419,044 234,960 218,912 81.07%
-
NP to SH 335,677 376,268 392,772 426,823 315,137 152,082 139,288 79.46%
-
Tax Rate 25.53% 26.29% 24.48% 7.82% 4.80% 27.75% 28.83% -
Total Cost 3,569,025 3,387,468 2,769,104 2,226,415 2,126,480 2,250,390 2,062,368 43.99%
-
Net Worth 3,138,332 3,066,131 2,801,455 2,784,608 2,640,768 2,478,869 2,434,212 18.40%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 60,121 - 85,236 21,202 28,003 - - -
Div Payout % 17.91% - 21.70% 4.97% 8.89% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 3,138,332 3,066,131 2,801,455 2,784,608 2,640,768 2,478,869 2,434,212 18.40%
NOSH 300,606 299,719 284,123 282,701 280,039 279,151 277,245 5.52%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.03% 15.19% 18.84% 18.79% 16.46% 9.45% 9.60% -
ROE 10.70% 12.27% 14.02% 15.33% 11.93% 6.14% 5.72% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,365.16 1,332.62 1,200.87 969.75 908.99 890.32 822.84 40.01%
EPS 111.67 125.54 138.24 150.91 112.53 54.48 50.24 70.06%
DPS 20.00 0.00 30.00 7.50 10.00 0.00 0.00 -
NAPS 10.44 10.23 9.86 9.85 9.43 8.88 8.78 12.20%
Adjusted Per Share Value based on latest NOSH - 282,678
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 291.49 283.71 242.35 194.73 180.81 176.54 162.04 47.75%
EPS 23.84 26.73 27.90 30.32 22.38 10.80 9.89 79.49%
DPS 4.27 0.00 6.05 1.51 1.99 0.00 0.00 -
NAPS 2.2292 2.1779 1.9899 1.9779 1.8758 1.7608 1.729 18.40%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.75 4.85 3.97 3.97 3.40 3.67 3.53 -
P/RPS 0.20 0.36 0.33 0.41 0.37 0.41 0.43 -39.88%
P/EPS 2.46 3.86 2.87 2.63 3.02 6.74 7.03 -50.24%
EY 40.61 25.88 34.82 38.03 33.10 14.84 14.23 100.81%
DY 7.27 0.00 7.56 1.89 2.94 0.00 0.00 -
P/NAPS 0.26 0.47 0.40 0.40 0.36 0.41 0.40 -24.90%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 26/05/08 28/02/08 29/11/07 30/08/07 24/05/07 -
Price 2.40 3.80 4.32 4.60 3.75 2.95 3.78 -
P/RPS 0.18 0.29 0.36 0.47 0.41 0.33 0.46 -46.40%
P/EPS 2.15 3.03 3.13 3.05 3.33 5.41 7.52 -56.50%
EY 46.53 33.04 32.00 32.82 30.01 18.47 13.29 130.04%
DY 8.33 0.00 6.94 1.63 2.67 0.00 0.00 -
P/NAPS 0.23 0.37 0.44 0.47 0.40 0.33 0.43 -34.03%

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