[KULIM] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 6.05%
YoY- 512.8%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,080,746 1,144,080 852,987 866,786 666,468 661,688 570,320 52.95%
PBT 126,973 198,749 212,796 231,944 167,523 81,948 76,894 39.57%
Tax -29,262 -56,127 -52,085 -16,466 29,280 -21,956 -22,166 20.27%
NP 97,711 142,622 160,711 215,478 196,803 59,992 54,728 47.01%
-
NP to SH 63,624 89,942 98,193 170,003 160,312 39,246 34,822 49.29%
-
Tax Rate 23.05% 28.24% 24.48% 7.10% -17.48% 26.79% 28.83% -
Total Cost 983,035 1,001,458 692,276 651,308 469,665 601,696 515,592 53.57%
-
Net Worth 3,139,104 3,066,000 2,801,455 3,530,657 2,640,597 2,478,694 2,434,212 18.42%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 22,551 - 21,309 - 21,001 - - -
Div Payout % 35.44% - 21.70% - 13.10% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 3,139,104 3,066,000 2,801,455 3,530,657 2,640,597 2,478,694 2,434,212 18.42%
NOSH 300,680 299,706 284,123 282,678 280,020 279,132 277,245 5.54%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.04% 12.47% 18.84% 24.86% 29.53% 9.07% 9.60% -
ROE 2.03% 2.93% 3.51% 4.82% 6.07% 1.58% 1.43% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 359.43 381.73 300.22 306.63 238.01 237.05 205.71 44.92%
EPS 21.16 30.01 34.56 60.14 57.25 14.06 12.56 41.45%
DPS 7.50 0.00 7.50 0.00 7.50 0.00 0.00 -
NAPS 10.44 10.23 9.86 12.49 9.43 8.88 8.78 12.20%
Adjusted Per Share Value based on latest NOSH - 282,678
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 76.77 81.26 60.59 61.57 47.34 47.00 40.51 52.96%
EPS 4.52 6.39 6.97 12.08 11.39 2.79 2.47 49.44%
DPS 1.60 0.00 1.51 0.00 1.49 0.00 0.00 -
NAPS 2.2297 2.1778 1.9899 2.5079 1.8756 1.7606 1.729 18.42%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.75 4.85 3.97 3.97 3.40 3.67 3.53 -
P/RPS 0.77 1.27 1.32 1.29 1.43 1.55 1.72 -41.39%
P/EPS 13.00 16.16 11.49 6.60 5.94 26.10 28.11 -40.11%
EY 7.69 6.19 8.71 15.15 16.84 3.83 3.56 66.86%
DY 2.73 0.00 1.89 0.00 2.21 0.00 0.00 -
P/NAPS 0.26 0.47 0.40 0.32 0.36 0.41 0.40 -24.90%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 26/05/08 28/02/08 29/11/07 30/08/07 24/05/07 -
Price 2.40 3.80 4.32 4.60 3.75 2.95 3.78 -
P/RPS 0.67 1.00 1.44 1.50 1.58 1.24 1.84 -48.91%
P/EPS 11.34 12.66 12.50 7.65 6.55 20.98 30.10 -47.74%
EY 8.82 7.90 8.00 13.07 15.27 4.77 3.32 91.47%
DY 3.13 0.00 1.74 0.00 2.00 0.00 0.00 -
P/NAPS 0.23 0.37 0.44 0.37 0.40 0.33 0.43 -34.03%

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