[KULIM] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
06-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 31.65%
YoY- 151.83%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 666,468 661,688 570,320 517,988 523,079 423,308 374,408 46.82%
PBT 167,523 81,948 76,894 57,326 42,412 45,447 78,179 66.13%
Tax 29,280 -21,956 -22,166 -14,251 -9,597 -12,331 -15,847 -
NP 196,803 59,992 54,728 43,075 32,815 33,116 62,332 115.06%
-
NP to SH 160,312 39,246 34,822 27,742 21,073 24,932 54,334 105.57%
-
Tax Rate -17.48% 26.79% 28.83% 24.86% 22.63% 27.13% 20.27% -
Total Cost 469,665 601,696 515,592 474,913 490,264 390,192 312,076 31.29%
-
Net Worth 2,640,597 2,478,694 2,434,212 2,346,378 3,059,154 3,037,267 3,227,096 -12.50%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 21,001 - - 13,286 13,220 - 15,136 24.37%
Div Payout % 13.10% - - 47.89% 62.74% - 27.86% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,640,597 2,478,694 2,434,212 2,346,378 3,059,154 3,037,267 3,227,096 -12.50%
NOSH 280,020 279,132 277,245 265,727 264,404 264,110 302,729 -5.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 29.53% 9.07% 9.60% 8.32% 6.27% 7.82% 16.65% -
ROE 6.07% 1.58% 1.43% 1.18% 0.69% 0.82% 1.68% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 238.01 237.05 205.71 194.93 197.83 160.28 123.68 54.65%
EPS 57.25 14.06 12.56 10.44 7.97 9.44 20.59 97.61%
DPS 7.50 0.00 0.00 5.00 5.00 0.00 5.00 31.00%
NAPS 9.43 8.88 8.78 8.83 11.57 11.50 10.66 -7.84%
Adjusted Per Share Value based on latest NOSH - 265,727
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 47.34 47.00 40.51 36.79 37.15 30.07 26.59 46.84%
EPS 11.39 2.79 2.47 1.97 1.50 1.77 3.86 105.59%
DPS 1.49 0.00 0.00 0.94 0.94 0.00 1.08 23.90%
NAPS 1.8756 1.7606 1.729 1.6667 2.1729 2.1574 2.2922 -12.50%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.40 3.67 3.53 2.60 2.10 1.62 1.29 -
P/RPS 1.43 1.55 1.72 1.33 1.06 1.01 1.04 23.62%
P/EPS 5.94 26.10 28.11 24.90 26.35 17.16 7.19 -11.94%
EY 16.84 3.83 3.56 4.02 3.80 5.83 13.91 13.57%
DY 2.21 0.00 0.00 1.92 2.38 0.00 3.88 -31.26%
P/NAPS 0.36 0.41 0.40 0.29 0.18 0.14 0.12 107.86%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 24/05/07 06/03/07 28/11/06 29/08/06 29/05/06 -
Price 3.75 2.95 3.78 2.90 2.67 2.23 1.52 -
P/RPS 1.58 1.24 1.84 1.49 1.35 1.39 1.23 18.15%
P/EPS 6.55 20.98 30.10 27.78 33.50 23.62 8.47 -15.73%
EY 15.27 4.77 3.32 3.60 2.99 4.23 11.81 18.66%
DY 2.00 0.00 0.00 1.72 1.87 0.00 3.29 -28.21%
P/NAPS 0.40 0.33 0.43 0.33 0.23 0.19 0.14 101.22%

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