[KULIM] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 210.82%
YoY- 135.54%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,997,067 852,987 2,741,489 1,909,143 1,242,675 570,320 1,836,531 5.75%
PBT 411,545 212,796 558,793 330,132 162,609 76,894 221,558 51.16%
Tax -108,212 -52,085 -43,719 -15,849 -45,129 -22,166 -51,617 63.87%
NP 303,333 160,711 515,074 314,283 117,480 54,728 169,941 47.19%
-
NP to SH 188,134 98,193 426,823 236,353 76,041 34,822 127,648 29.54%
-
Tax Rate 26.29% 24.48% 7.82% 4.80% 27.75% 28.83% 23.30% -
Total Cost 1,693,734 692,276 2,226,415 1,594,860 1,125,195 515,592 1,666,590 1.08%
-
Net Worth 3,066,131 2,801,455 2,784,608 2,640,768 2,478,869 2,434,212 2,701,874 8.80%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 21,309 21,202 21,002 - - 26,567 -
Div Payout % - 21.70% 4.97% 8.89% - - 20.81% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 3,066,131 2,801,455 2,784,608 2,640,768 2,478,869 2,434,212 2,701,874 8.80%
NOSH 299,719 284,123 282,701 280,039 279,151 277,245 265,671 8.37%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.19% 18.84% 18.79% 16.46% 9.45% 9.60% 9.25% -
ROE 6.14% 3.51% 15.33% 8.95% 3.07% 1.43% 4.72% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 666.31 300.22 969.75 681.74 445.16 205.71 691.28 -2.42%
EPS 62.77 34.56 150.91 84.40 27.24 12.56 48.04 19.53%
DPS 0.00 7.50 7.50 7.50 0.00 0.00 10.00 -
NAPS 10.23 9.86 9.85 9.43 8.88 8.78 10.17 0.39%
Adjusted Per Share Value based on latest NOSH - 280,020
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 141.85 60.59 194.73 135.61 88.27 40.51 130.45 5.74%
EPS 13.36 6.97 30.32 16.79 5.40 2.47 9.07 29.48%
DPS 0.00 1.51 1.51 1.49 0.00 0.00 1.89 -
NAPS 2.1779 1.9899 1.9779 1.8758 1.7608 1.729 1.9192 8.80%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.85 3.97 3.97 3.40 3.67 3.53 2.60 -
P/RPS 0.73 1.32 0.41 0.50 0.82 1.72 0.38 54.59%
P/EPS 7.73 11.49 2.63 4.03 13.47 28.11 5.41 26.88%
EY 12.94 8.71 38.03 24.82 7.42 3.56 18.48 -21.16%
DY 0.00 1.89 1.89 2.21 0.00 0.00 3.85 -
P/NAPS 0.47 0.40 0.40 0.36 0.41 0.40 0.26 48.44%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 26/05/08 28/02/08 29/11/07 30/08/07 24/05/07 06/03/07 -
Price 3.80 4.32 4.60 3.75 2.95 3.78 2.90 -
P/RPS 0.57 1.44 0.47 0.55 0.66 1.84 0.42 22.60%
P/EPS 6.05 12.50 3.05 4.44 10.83 30.10 6.04 0.11%
EY 16.52 8.00 32.82 22.51 9.23 3.32 16.57 -0.20%
DY 0.00 1.74 1.63 2.00 0.00 0.00 3.45 -
P/NAPS 0.37 0.44 0.47 0.40 0.33 0.43 0.29 17.65%

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