[KULIM] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -42.24%
YoY- 181.99%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 911,525 1,080,746 1,144,080 852,987 866,786 666,468 661,688 23.68%
PBT 129,332 126,973 198,749 212,796 231,944 167,523 81,948 35.36%
Tax -3,822 -29,262 -56,127 -52,085 -16,466 29,280 -21,956 -68.65%
NP 125,510 97,711 142,622 160,711 215,478 196,803 59,992 63.21%
-
NP to SH 99,468 63,624 89,942 98,193 170,003 160,312 39,246 85.36%
-
Tax Rate 2.96% 23.05% 28.24% 24.48% 7.10% -17.48% 26.79% -
Total Cost 786,015 983,035 1,001,458 692,276 651,308 469,665 601,696 19.40%
-
Net Worth 3,000,748 3,139,104 3,066,000 2,801,455 3,530,657 2,640,597 2,478,694 13.52%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 22,551 - 21,309 - 21,001 - -
Div Payout % - 35.44% - 21.70% - 13.10% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,000,748 3,139,104 3,066,000 2,801,455 3,530,657 2,640,597 2,478,694 13.52%
NOSH 300,074 300,680 299,706 284,123 282,678 280,020 279,132 4.91%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.77% 9.04% 12.47% 18.84% 24.86% 29.53% 9.07% -
ROE 3.31% 2.03% 2.93% 3.51% 4.82% 6.07% 1.58% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 303.77 359.43 381.73 300.22 306.63 238.01 237.05 17.88%
EPS 33.15 21.16 30.01 34.56 60.14 57.25 14.06 76.68%
DPS 0.00 7.50 0.00 7.50 0.00 7.50 0.00 -
NAPS 10.00 10.44 10.23 9.86 12.49 9.43 8.88 8.20%
Adjusted Per Share Value based on latest NOSH - 284,123
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 64.75 76.77 81.26 60.59 61.57 47.34 47.00 23.69%
EPS 7.07 4.52 6.39 6.97 12.08 11.39 2.79 85.34%
DPS 0.00 1.60 0.00 1.51 0.00 1.49 0.00 -
NAPS 2.1315 2.2297 2.1778 1.9899 2.5079 1.8756 1.7606 13.52%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.29 2.75 4.85 3.97 3.97 3.40 3.67 -
P/RPS 0.75 0.77 1.27 1.32 1.29 1.43 1.55 -38.23%
P/EPS 6.91 13.00 16.16 11.49 6.60 5.94 26.10 -58.60%
EY 14.47 7.69 6.19 8.71 15.15 16.84 3.83 141.60%
DY 0.00 2.73 0.00 1.89 0.00 2.21 0.00 -
P/NAPS 0.23 0.26 0.47 0.40 0.32 0.36 0.41 -31.86%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 29/08/08 26/05/08 28/02/08 29/11/07 30/08/07 -
Price 2.49 2.40 3.80 4.32 4.60 3.75 2.95 -
P/RPS 0.82 0.67 1.00 1.44 1.50 1.58 1.24 -24.00%
P/EPS 7.51 11.34 12.66 12.50 7.65 6.55 20.98 -49.42%
EY 13.31 8.82 7.90 8.00 13.07 15.27 4.77 97.58%
DY 0.00 3.13 0.00 1.74 0.00 2.00 0.00 -
P/NAPS 0.25 0.23 0.37 0.44 0.37 0.40 0.33 -16.82%

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