[KULIM] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -69.69%
YoY- -95.2%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 423,308 374,408 332,857 325,287 364,633 307,431 327,830 18.63%
PBT 45,447 78,179 24,652 23,332 26,814 35,698 57,631 -14.68%
Tax -12,331 -15,847 -5,565 -16,031 -11,938 -22,971 -16,765 -18.56%
NP 33,116 62,332 19,087 7,301 14,876 12,727 40,866 -13.11%
-
NP to SH 24,932 54,334 11,016 3,056 10,082 18,283 39,736 -26.77%
-
Tax Rate 27.13% 20.27% 22.57% 68.71% 44.52% 64.35% 29.09% -
Total Cost 390,192 312,076 313,770 317,986 349,757 294,704 286,964 22.80%
-
Net Worth 3,037,267 3,227,096 4,850,527 2,645,921 2,663,219 3,810,839 2,126,214 26.92%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 15,136 33,590 19,589 19,640 18,809 10,631 -
Div Payout % - 27.86% 304.93% 641.03% 194.81% 102.88% 26.75% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 3,037,267 3,227,096 4,850,527 2,645,921 2,663,219 3,810,839 2,126,214 26.92%
NOSH 264,110 302,729 447,878 261,196 261,870 376,193 212,621 15.60%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.82% 16.65% 5.73% 2.24% 4.08% 4.14% 12.47% -
ROE 0.82% 1.68% 0.23% 0.12% 0.38% 0.48% 1.87% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 160.28 123.68 74.32 124.54 139.24 81.72 154.18 2.62%
EPS 9.44 20.59 4.20 1.17 3.85 4.86 18.93 -37.19%
DPS 0.00 5.00 7.50 7.50 7.50 5.00 5.00 -
NAPS 11.50 10.66 10.83 10.13 10.17 10.13 10.00 9.79%
Adjusted Per Share Value based on latest NOSH - 261,196
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.07 26.59 23.64 23.11 25.90 21.84 23.29 18.62%
EPS 1.77 3.86 0.78 0.22 0.72 1.30 2.82 -26.75%
DPS 0.00 1.08 2.39 1.39 1.40 1.34 0.76 -
NAPS 2.1574 2.2922 3.4454 1.8794 1.8917 2.7069 1.5103 26.91%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.62 1.29 1.23 1.40 1.48 1.51 1.42 -
P/RPS 1.01 1.04 1.66 1.12 1.06 1.85 0.92 6.43%
P/EPS 17.16 7.19 50.01 119.66 38.44 31.07 7.60 72.36%
EY 5.83 13.91 2.00 0.84 2.60 3.22 13.16 -41.97%
DY 0.00 3.88 6.10 5.36 5.07 3.31 3.52 -
P/NAPS 0.14 0.12 0.11 0.14 0.15 0.15 0.14 0.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 27/02/06 29/11/05 30/08/05 25/05/05 23/02/05 -
Price 2.23 1.52 1.39 1.27 1.45 1.55 1.42 -
P/RPS 1.39 1.23 1.87 1.02 1.04 1.90 0.92 31.76%
P/EPS 23.62 8.47 56.51 108.55 37.66 31.89 7.60 113.40%
EY 4.23 11.81 1.77 0.92 2.66 3.14 13.16 -53.17%
DY 0.00 3.29 5.40 5.91 5.17 3.23 3.52 -
P/NAPS 0.19 0.14 0.13 0.13 0.14 0.15 0.14 22.64%

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