[KULIM] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 56.34%
YoY- -41.49%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,441,239 1,487,828 1,316,445 911,525 1,080,746 1,144,080 852,987 41.81%
PBT 143,268 99,549 129,322 129,332 126,973 198,749 212,796 -23.16%
Tax -31,956 -26,045 -50,274 -3,822 -29,262 -56,127 -52,085 -27.77%
NP 111,312 73,504 79,048 125,510 97,711 142,622 160,711 -21.70%
-
NP to SH 43,712 30,896 24,407 99,468 63,624 89,942 98,193 -41.66%
-
Tax Rate 22.31% 26.16% 38.88% 2.96% 23.05% 28.24% 24.48% -
Total Cost 1,329,927 1,414,324 1,237,397 786,015 983,035 1,001,458 692,276 54.47%
-
Net Worth 3,252,914 3,234,665 3,160,509 3,000,748 3,139,104 3,066,000 2,801,455 10.46%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - 22,551 - 21,309 -
Div Payout % - - - - 35.44% - 21.70% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 3,252,914 3,234,665 3,160,509 3,000,748 3,139,104 3,066,000 2,801,455 10.46%
NOSH 308,918 308,651 302,441 300,074 300,680 299,706 284,123 5.73%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.72% 4.94% 6.00% 13.77% 9.04% 12.47% 18.84% -
ROE 1.34% 0.96% 0.77% 3.31% 2.03% 2.93% 3.51% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 466.54 482.04 435.27 303.77 359.43 381.73 300.22 34.12%
EPS 14.15 10.01 8.07 33.15 21.16 30.01 34.56 -44.83%
DPS 0.00 0.00 0.00 0.00 7.50 0.00 7.50 -
NAPS 10.53 10.48 10.45 10.00 10.44 10.23 9.86 4.47%
Adjusted Per Share Value based on latest NOSH - 300,074
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 102.37 105.68 93.51 64.75 76.77 81.26 60.59 41.81%
EPS 3.10 2.19 1.73 7.07 4.52 6.39 6.97 -41.70%
DPS 0.00 0.00 0.00 0.00 1.60 0.00 1.51 -
NAPS 2.3106 2.2976 2.2449 2.1315 2.2297 2.1778 1.9899 10.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.70 3.12 2.49 2.29 2.75 4.85 3.97 -
P/RPS 0.79 0.65 0.57 0.75 0.77 1.27 1.32 -28.95%
P/EPS 26.15 31.17 30.86 6.91 13.00 16.16 11.49 72.93%
EY 3.82 3.21 3.24 14.47 7.69 6.19 8.71 -42.24%
DY 0.00 0.00 0.00 0.00 2.73 0.00 1.89 -
P/NAPS 0.35 0.30 0.24 0.23 0.26 0.47 0.40 -8.50%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 26/05/09 27/02/09 27/11/08 29/08/08 26/05/08 -
Price 3.73 3.70 3.12 2.49 2.40 3.80 4.32 -
P/RPS 0.80 0.77 0.72 0.82 0.67 1.00 1.44 -32.39%
P/EPS 26.36 36.96 38.66 7.51 11.34 12.66 12.50 64.37%
EY 3.79 2.71 2.59 13.31 8.82 7.90 8.00 -39.20%
DY 0.00 0.00 0.00 0.00 3.13 0.00 1.74 -
P/NAPS 0.35 0.35 0.30 0.25 0.23 0.37 0.44 -14.13%

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