[KULIM] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -15.48%
YoY- 589.56%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 661,688 570,320 517,988 523,079 423,308 374,408 332,857 58.29%
PBT 81,948 76,894 57,326 42,412 45,447 78,179 24,652 123.22%
Tax -21,956 -22,166 -14,251 -9,597 -12,331 -15,847 -5,565 150.31%
NP 59,992 54,728 43,075 32,815 33,116 62,332 19,087 115.02%
-
NP to SH 39,246 34,822 27,742 21,073 24,932 54,334 11,016 133.80%
-
Tax Rate 26.79% 28.83% 24.86% 22.63% 27.13% 20.27% 22.57% -
Total Cost 601,696 515,592 474,913 490,264 390,192 312,076 313,770 54.53%
-
Net Worth 2,478,694 2,434,212 2,346,378 3,059,154 3,037,267 3,227,096 4,850,527 -36.16%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 13,286 13,220 - 15,136 33,590 -
Div Payout % - - 47.89% 62.74% - 27.86% 304.93% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,478,694 2,434,212 2,346,378 3,059,154 3,037,267 3,227,096 4,850,527 -36.16%
NOSH 279,132 277,245 265,727 264,404 264,110 302,729 447,878 -27.10%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.07% 9.60% 8.32% 6.27% 7.82% 16.65% 5.73% -
ROE 1.58% 1.43% 1.18% 0.69% 0.82% 1.68% 0.23% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 237.05 205.71 194.93 197.83 160.28 123.68 74.32 117.14%
EPS 14.06 12.56 10.44 7.97 9.44 20.59 4.20 124.27%
DPS 0.00 0.00 5.00 5.00 0.00 5.00 7.50 -
NAPS 8.88 8.78 8.83 11.57 11.50 10.66 10.83 -12.42%
Adjusted Per Share Value based on latest NOSH - 264,404
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.00 40.51 36.79 37.15 30.07 26.59 23.64 58.31%
EPS 2.79 2.47 1.97 1.50 1.77 3.86 0.78 134.43%
DPS 0.00 0.00 0.94 0.94 0.00 1.08 2.39 -
NAPS 1.7606 1.729 1.6667 2.1729 2.1574 2.2922 3.4454 -36.16%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.67 3.53 2.60 2.10 1.62 1.29 1.23 -
P/RPS 1.55 1.72 1.33 1.06 1.01 1.04 1.66 -4.47%
P/EPS 26.10 28.11 24.90 26.35 17.16 7.19 50.01 -35.25%
EY 3.83 3.56 4.02 3.80 5.83 13.91 2.00 54.39%
DY 0.00 0.00 1.92 2.38 0.00 3.88 6.10 -
P/NAPS 0.41 0.40 0.29 0.18 0.14 0.12 0.11 140.97%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 24/05/07 06/03/07 28/11/06 29/08/06 29/05/06 27/02/06 -
Price 2.95 3.78 2.90 2.67 2.23 1.52 1.39 -
P/RPS 1.24 1.84 1.49 1.35 1.39 1.23 1.87 -24.01%
P/EPS 20.98 30.10 27.78 33.50 23.62 8.47 56.51 -48.43%
EY 4.77 3.32 3.60 2.99 4.23 11.81 1.77 94.00%
DY 0.00 0.00 1.72 1.87 0.00 3.29 5.40 -
P/NAPS 0.33 0.43 0.33 0.23 0.19 0.14 0.13 86.40%

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