[KULIM] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -7.98%
YoY- 181.99%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 3,989,338 4,103,750 3,994,134 3,411,948 2,741,489 2,545,524 2,485,350 36.89%
PBT 667,849 718,024 823,090 851,184 558,793 440,176 325,218 61.20%
Tax -141,296 -183,298 -216,424 -208,340 -43,719 -21,132 -90,258 34.63%
NP 526,553 534,725 606,666 642,844 515,074 419,044 234,960 70.83%
-
NP to SH 351,228 335,677 376,268 392,772 426,823 315,137 152,082 74.27%
-
Tax Rate 21.16% 25.53% 26.29% 24.48% 7.82% 4.80% 27.75% -
Total Cost 3,462,785 3,569,025 3,387,468 2,769,104 2,226,415 2,126,480 2,250,390 33.11%
-
Net Worth 3,160,015 3,138,332 3,066,131 2,801,455 2,784,608 2,640,768 2,478,869 17.48%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 60,121 - 85,236 21,202 28,003 - -
Div Payout % - 17.91% - 21.70% 4.97% 8.89% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,160,015 3,138,332 3,066,131 2,801,455 2,784,608 2,640,768 2,478,869 17.48%
NOSH 300,096 300,606 299,719 284,123 282,701 280,039 279,151 4.91%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.20% 13.03% 15.19% 18.84% 18.79% 16.46% 9.45% -
ROE 11.11% 10.70% 12.27% 14.02% 15.33% 11.93% 6.14% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,329.35 1,365.16 1,332.62 1,200.87 969.75 908.99 890.32 30.47%
EPS 117.04 111.67 125.54 138.24 150.91 112.53 54.48 66.10%
DPS 0.00 20.00 0.00 30.00 7.50 10.00 0.00 -
NAPS 10.53 10.44 10.23 9.86 9.85 9.43 8.88 11.97%
Adjusted Per Share Value based on latest NOSH - 284,123
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 283.37 291.49 283.71 242.35 194.73 180.81 176.54 36.89%
EPS 24.95 23.84 26.73 27.90 30.32 22.38 10.80 74.31%
DPS 0.00 4.27 0.00 6.05 1.51 1.99 0.00 -
NAPS 2.2446 2.2292 2.1779 1.9899 1.9779 1.8758 1.7608 17.48%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.29 2.75 4.85 3.97 3.97 3.40 3.67 -
P/RPS 0.17 0.20 0.36 0.33 0.41 0.37 0.41 -44.24%
P/EPS 1.96 2.46 3.86 2.87 2.63 3.02 6.74 -55.94%
EY 51.11 40.61 25.88 34.82 38.03 33.10 14.84 127.20%
DY 0.00 7.27 0.00 7.56 1.89 2.94 0.00 -
P/NAPS 0.22 0.26 0.47 0.40 0.40 0.36 0.41 -33.84%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 29/08/08 26/05/08 28/02/08 29/11/07 30/08/07 -
Price 2.49 2.40 3.80 4.32 4.60 3.75 2.95 -
P/RPS 0.19 0.18 0.29 0.36 0.47 0.41 0.33 -30.67%
P/EPS 2.13 2.15 3.03 3.13 3.05 3.33 5.41 -46.12%
EY 47.00 46.53 33.04 32.00 32.82 30.01 18.47 85.86%
DY 0.00 8.33 0.00 6.94 1.63 2.67 0.00 -
P/NAPS 0.24 0.23 0.37 0.44 0.47 0.40 0.33 -19.04%

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