[KULIM] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -29.26%
YoY- -60.31%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,487,828 1,316,445 911,525 1,080,746 1,144,080 852,987 866,786 43.40%
PBT 99,549 129,322 129,332 126,973 198,749 212,796 231,944 -43.13%
Tax -26,045 -50,274 -3,822 -29,262 -56,127 -52,085 -16,466 35.79%
NP 73,504 79,048 125,510 97,711 142,622 160,711 215,478 -51.21%
-
NP to SH 30,896 24,407 99,468 63,624 89,942 98,193 170,003 -67.94%
-
Tax Rate 26.16% 38.88% 2.96% 23.05% 28.24% 24.48% 7.10% -
Total Cost 1,414,324 1,237,397 786,015 983,035 1,001,458 692,276 651,308 67.76%
-
Net Worth 3,234,665 3,160,509 3,000,748 3,139,104 3,066,000 2,801,455 3,530,657 -5.67%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 22,551 - 21,309 - -
Div Payout % - - - 35.44% - 21.70% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 3,234,665 3,160,509 3,000,748 3,139,104 3,066,000 2,801,455 3,530,657 -5.67%
NOSH 308,651 302,441 300,074 300,680 299,706 284,123 282,678 6.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.94% 6.00% 13.77% 9.04% 12.47% 18.84% 24.86% -
ROE 0.96% 0.77% 3.31% 2.03% 2.93% 3.51% 4.82% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 482.04 435.27 303.77 359.43 381.73 300.22 306.63 35.23%
EPS 10.01 8.07 33.15 21.16 30.01 34.56 60.14 -69.77%
DPS 0.00 0.00 0.00 7.50 0.00 7.50 0.00 -
NAPS 10.48 10.45 10.00 10.44 10.23 9.86 12.49 -11.04%
Adjusted Per Share Value based on latest NOSH - 300,680
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 105.68 93.51 64.75 76.77 81.26 60.59 61.57 43.40%
EPS 2.19 1.73 7.07 4.52 6.39 6.97 12.08 -68.00%
DPS 0.00 0.00 0.00 1.60 0.00 1.51 0.00 -
NAPS 2.2976 2.2449 2.1315 2.2297 2.1778 1.9899 2.5079 -5.67%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.12 2.49 2.29 2.75 4.85 3.97 3.97 -
P/RPS 0.65 0.57 0.75 0.77 1.27 1.32 1.29 -36.70%
P/EPS 31.17 30.86 6.91 13.00 16.16 11.49 6.60 181.75%
EY 3.21 3.24 14.47 7.69 6.19 8.71 15.15 -64.49%
DY 0.00 0.00 0.00 2.73 0.00 1.89 0.00 -
P/NAPS 0.30 0.24 0.23 0.26 0.47 0.40 0.32 -4.21%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 26/05/09 27/02/09 27/11/08 29/08/08 26/05/08 28/02/08 -
Price 3.70 3.12 2.49 2.40 3.80 4.32 4.60 -
P/RPS 0.77 0.72 0.82 0.67 1.00 1.44 1.50 -35.91%
P/EPS 36.96 38.66 7.51 11.34 12.66 12.50 7.65 186.06%
EY 2.71 2.59 13.31 8.82 7.90 8.00 13.07 -65.00%
DY 0.00 0.00 0.00 3.13 0.00 1.74 0.00 -
P/NAPS 0.35 0.30 0.25 0.23 0.37 0.44 0.37 -3.64%

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