[KULIM] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 13.18%
YoY- 31.65%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,047,929 2,765,262 2,416,464 2,273,075 2,034,695 1,838,783 1,653,652 50.27%
PBT 694,211 558,309 383,691 258,580 222,079 223,364 190,690 136.46%
Tax -61,227 -31,308 -29,093 -67,970 -58,345 -52,026 -43,340 25.87%
NP 632,984 527,001 354,598 190,610 163,734 171,338 147,350 164.02%
-
NP to SH 467,754 404,383 262,122 122,883 108,569 128,081 111,355 160.11%
-
Tax Rate 8.82% 5.61% 7.58% 26.29% 26.27% 23.29% 22.73% -
Total Cost 2,414,945 2,238,261 2,061,866 2,082,465 1,870,961 1,667,445 1,506,302 36.94%
-
Net Worth 2,801,455 3,530,657 2,640,597 2,478,694 2,434,212 2,346,378 3,059,154 -5.69%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 42,310 21,001 34,287 26,506 26,506 54,848 75,153 -31.79%
Div Payout % 9.05% 5.19% 13.08% 21.57% 24.41% 42.82% 67.49% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,801,455 3,530,657 2,640,597 2,478,694 2,434,212 2,346,378 3,059,154 -5.69%
NOSH 284,123 282,678 280,020 279,132 277,245 265,727 264,404 4.90%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 20.77% 19.06% 14.67% 8.39% 8.05% 9.32% 8.91% -
ROE 16.70% 11.45% 9.93% 4.96% 4.46% 5.46% 3.64% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1,072.75 978.23 862.96 814.34 733.90 691.98 625.43 43.24%
EPS 164.63 143.05 93.61 44.02 39.16 48.20 42.12 147.92%
DPS 15.00 7.50 12.24 9.50 9.56 20.64 28.42 -34.66%
NAPS 9.86 12.49 9.43 8.88 8.78 8.83 11.57 -10.10%
Adjusted Per Share Value based on latest NOSH - 279,132
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 216.50 196.42 171.64 161.46 144.53 130.61 117.46 50.27%
EPS 33.22 28.72 18.62 8.73 7.71 9.10 7.91 160.07%
DPS 3.01 1.49 2.44 1.88 1.88 3.90 5.34 -31.73%
NAPS 1.9899 2.5079 1.8756 1.7606 1.729 1.6667 2.1729 -5.69%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.97 3.97 3.40 3.67 3.53 2.60 2.10 -
P/RPS 0.37 0.41 0.39 0.45 0.48 0.38 0.34 5.79%
P/EPS 2.41 2.78 3.63 8.34 9.01 5.39 4.99 -38.41%
EY 41.47 36.03 27.53 12.00 11.09 18.54 20.05 62.26%
DY 3.78 1.89 3.60 2.59 2.71 7.94 13.54 -57.25%
P/NAPS 0.40 0.32 0.36 0.41 0.40 0.29 0.18 70.20%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 28/02/08 29/11/07 30/08/07 24/05/07 06/03/07 28/11/06 -
Price 4.32 4.60 3.75 2.95 3.78 2.90 2.67 -
P/RPS 0.40 0.47 0.43 0.36 0.52 0.42 0.43 -4.70%
P/EPS 2.62 3.22 4.01 6.70 9.65 6.02 6.34 -44.48%
EY 38.11 31.10 24.96 14.92 10.36 16.62 15.77 79.98%
DY 3.47 1.63 3.27 3.22 2.53 7.12 10.65 -52.61%
P/NAPS 0.44 0.37 0.40 0.33 0.43 0.33 0.23 54.04%

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