[KULIM] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 12.7%
YoY- 57.41%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 852,987 866,786 666,468 661,688 570,320 517,988 523,079 38.50%
PBT 212,796 231,944 167,523 81,948 76,894 57,326 42,412 192.79%
Tax -52,085 -16,466 29,280 -21,956 -22,166 -14,251 -9,597 208.51%
NP 160,711 215,478 196,803 59,992 54,728 43,075 32,815 188.11%
-
NP to SH 98,193 170,003 160,312 39,246 34,822 27,742 21,073 178.71%
-
Tax Rate 24.48% 7.10% -17.48% 26.79% 28.83% 24.86% 22.63% -
Total Cost 692,276 651,308 469,665 601,696 515,592 474,913 490,264 25.83%
-
Net Worth 2,801,455 3,530,657 2,640,597 2,478,694 2,434,212 2,346,378 3,059,154 -5.69%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 21,309 - 21,001 - - 13,286 13,220 37.43%
Div Payout % 21.70% - 13.10% - - 47.89% 62.74% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,801,455 3,530,657 2,640,597 2,478,694 2,434,212 2,346,378 3,059,154 -5.69%
NOSH 284,123 282,678 280,020 279,132 277,245 265,727 264,404 4.90%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 18.84% 24.86% 29.53% 9.07% 9.60% 8.32% 6.27% -
ROE 3.51% 4.82% 6.07% 1.58% 1.43% 1.18% 0.69% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 300.22 306.63 238.01 237.05 205.71 194.93 197.83 32.02%
EPS 34.56 60.14 57.25 14.06 12.56 10.44 7.97 165.67%
DPS 7.50 0.00 7.50 0.00 0.00 5.00 5.00 31.00%
NAPS 9.86 12.49 9.43 8.88 8.78 8.83 11.57 -10.10%
Adjusted Per Share Value based on latest NOSH - 279,132
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 60.59 61.57 47.34 47.00 40.51 36.79 37.15 38.51%
EPS 6.97 12.08 11.39 2.79 2.47 1.97 1.50 178.19%
DPS 1.51 0.00 1.49 0.00 0.00 0.94 0.94 37.12%
NAPS 1.9899 2.5079 1.8756 1.7606 1.729 1.6667 2.1729 -5.69%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.97 3.97 3.40 3.67 3.53 2.60 2.10 -
P/RPS 1.32 1.29 1.43 1.55 1.72 1.33 1.06 15.73%
P/EPS 11.49 6.60 5.94 26.10 28.11 24.90 26.35 -42.46%
EY 8.71 15.15 16.84 3.83 3.56 4.02 3.80 73.75%
DY 1.89 0.00 2.21 0.00 0.00 1.92 2.38 -14.23%
P/NAPS 0.40 0.32 0.36 0.41 0.40 0.29 0.18 70.20%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 28/02/08 29/11/07 30/08/07 24/05/07 06/03/07 28/11/06 -
Price 4.32 4.60 3.75 2.95 3.78 2.90 2.67 -
P/RPS 1.44 1.50 1.58 1.24 1.84 1.49 1.35 4.39%
P/EPS 12.50 7.65 6.55 20.98 30.10 27.78 33.50 -48.13%
EY 8.00 13.07 15.27 4.77 3.32 3.60 2.99 92.61%
DY 1.74 0.00 2.00 0.00 0.00 1.72 1.87 -4.68%
P/NAPS 0.44 0.37 0.40 0.33 0.43 0.33 0.23 54.04%

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