[KULIM] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 19.3%
YoY- 56.49%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,273,075 2,034,695 1,838,783 1,653,652 1,455,860 1,397,185 1,330,208 43.07%
PBT 258,580 222,079 223,364 190,690 171,610 152,977 110,496 76.53%
Tax -67,970 -58,345 -52,026 -43,340 -49,774 -49,381 -56,505 13.14%
NP 190,610 163,734 171,338 147,350 121,836 103,596 53,991 132.39%
-
NP to SH 122,883 108,569 128,081 111,355 93,338 78,488 42,437 103.55%
-
Tax Rate 26.29% 26.27% 23.29% 22.73% 29.00% 32.28% 51.14% -
Total Cost 2,082,465 1,870,961 1,667,445 1,506,302 1,334,024 1,293,589 1,276,217 38.72%
-
Net Worth 2,478,694 2,434,212 2,346,378 3,059,154 3,037,267 3,227,096 4,850,527 -36.16%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 26,506 26,506 54,848 75,153 81,522 87,957 91,630 -56.36%
Div Payout % 21.57% 24.41% 42.82% 67.49% 87.34% 112.06% 215.92% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,478,694 2,434,212 2,346,378 3,059,154 3,037,267 3,227,096 4,850,527 -36.16%
NOSH 279,132 277,245 265,727 264,404 264,110 302,729 447,878 -27.10%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.39% 8.05% 9.32% 8.91% 8.37% 7.41% 4.06% -
ROE 4.96% 4.46% 5.46% 3.64% 3.07% 2.43% 0.87% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 814.34 733.90 691.98 625.43 551.23 461.53 297.00 96.26%
EPS 44.02 39.16 48.20 42.12 35.34 25.93 9.48 179.11%
DPS 9.50 9.56 20.64 28.42 30.87 29.05 20.46 -40.12%
NAPS 8.88 8.78 8.83 11.57 11.50 10.66 10.83 -12.42%
Adjusted Per Share Value based on latest NOSH - 264,404
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 161.46 144.53 130.61 117.46 103.41 99.24 94.49 43.06%
EPS 8.73 7.71 9.10 7.91 6.63 5.58 3.01 103.77%
DPS 1.88 1.88 3.90 5.34 5.79 6.25 6.51 -56.40%
NAPS 1.7606 1.729 1.6667 2.1729 2.1574 2.2922 3.4454 -36.16%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.67 3.53 2.60 2.10 1.62 1.29 1.23 -
P/RPS 0.45 0.48 0.38 0.34 0.29 0.28 0.41 6.42%
P/EPS 8.34 9.01 5.39 4.99 4.58 4.98 12.98 -25.59%
EY 12.00 11.09 18.54 20.05 21.82 20.10 7.70 34.52%
DY 2.59 2.71 7.94 13.54 19.05 22.52 16.63 -71.15%
P/NAPS 0.41 0.40 0.29 0.18 0.14 0.12 0.11 140.97%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 24/05/07 06/03/07 28/11/06 29/08/06 29/05/06 27/02/06 -
Price 2.95 3.78 2.90 2.67 2.23 1.52 1.39 -
P/RPS 0.36 0.52 0.42 0.43 0.40 0.33 0.47 -16.32%
P/EPS 6.70 9.65 6.02 6.34 6.31 5.86 14.67 -40.77%
EY 14.92 10.36 16.62 15.77 15.85 17.06 6.82 68.76%
DY 3.22 2.53 7.12 10.65 13.84 19.11 14.72 -63.79%
P/NAPS 0.33 0.43 0.33 0.23 0.19 0.14 0.13 86.40%

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