[KULIM] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 25.52%
YoY- -35.91%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 866,786 666,468 661,688 570,320 517,988 523,079 423,308 61.04%
PBT 231,944 167,523 81,948 76,894 57,326 42,412 45,447 195.54%
Tax -16,466 29,280 -21,956 -22,166 -14,251 -9,597 -12,331 21.19%
NP 215,478 196,803 59,992 54,728 43,075 32,815 33,116 247.34%
-
NP to SH 170,003 160,312 39,246 34,822 27,742 21,073 24,932 258.32%
-
Tax Rate 7.10% -17.48% 26.79% 28.83% 24.86% 22.63% 27.13% -
Total Cost 651,308 469,665 601,696 515,592 474,913 490,264 390,192 40.58%
-
Net Worth 3,530,657 2,640,597 2,478,694 2,434,212 2,346,378 3,059,154 3,037,267 10.52%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 21,001 - - 13,286 13,220 - -
Div Payout % - 13.10% - - 47.89% 62.74% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 3,530,657 2,640,597 2,478,694 2,434,212 2,346,378 3,059,154 3,037,267 10.52%
NOSH 282,678 280,020 279,132 277,245 265,727 264,404 264,110 4.62%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.86% 29.53% 9.07% 9.60% 8.32% 6.27% 7.82% -
ROE 4.82% 6.07% 1.58% 1.43% 1.18% 0.69% 0.82% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 306.63 238.01 237.05 205.71 194.93 197.83 160.28 53.92%
EPS 60.14 57.25 14.06 12.56 10.44 7.97 9.44 242.50%
DPS 0.00 7.50 0.00 0.00 5.00 5.00 0.00 -
NAPS 12.49 9.43 8.88 8.78 8.83 11.57 11.50 5.64%
Adjusted Per Share Value based on latest NOSH - 277,245
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 61.57 47.34 47.00 40.51 36.79 37.15 30.07 61.03%
EPS 12.08 11.39 2.79 2.47 1.97 1.50 1.77 258.54%
DPS 0.00 1.49 0.00 0.00 0.94 0.94 0.00 -
NAPS 2.5079 1.8756 1.7606 1.729 1.6667 2.1729 2.1574 10.52%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.97 3.40 3.67 3.53 2.60 2.10 1.62 -
P/RPS 1.29 1.43 1.55 1.72 1.33 1.06 1.01 17.66%
P/EPS 6.60 5.94 26.10 28.11 24.90 26.35 17.16 -47.02%
EY 15.15 16.84 3.83 3.56 4.02 3.80 5.83 88.68%
DY 0.00 2.21 0.00 0.00 1.92 2.38 0.00 -
P/NAPS 0.32 0.36 0.41 0.40 0.29 0.18 0.14 73.25%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 30/08/07 24/05/07 06/03/07 28/11/06 29/08/06 -
Price 4.60 3.75 2.95 3.78 2.90 2.67 2.23 -
P/RPS 1.50 1.58 1.24 1.84 1.49 1.35 1.39 5.19%
P/EPS 7.65 6.55 20.98 30.10 27.78 33.50 23.62 -52.74%
EY 13.07 15.27 4.77 3.32 3.60 2.99 4.23 111.70%
DY 0.00 2.00 0.00 0.00 1.72 1.87 0.00 -
P/NAPS 0.37 0.40 0.33 0.43 0.33 0.23 0.19 55.75%

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