[KULIM] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -40.36%
YoY- -75.81%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,653,652 1,455,860 1,397,185 1,330,208 1,325,181 1,409,812 1,428,840 10.22%
PBT 190,690 171,610 152,977 110,496 143,475 219,800 250,103 -16.52%
Tax -43,340 -49,774 -49,381 -56,505 -67,705 -87,710 -107,726 -45.47%
NP 147,350 121,836 103,596 53,991 75,770 132,090 142,377 2.31%
-
NP to SH 111,355 93,338 78,488 42,437 71,157 131,722 146,803 -16.81%
-
Tax Rate 22.73% 29.00% 32.28% 51.14% 47.19% 39.90% 43.07% -
Total Cost 1,506,302 1,334,024 1,293,589 1,276,217 1,249,411 1,277,722 1,286,463 11.07%
-
Net Worth 3,059,154 3,037,267 3,227,096 4,850,527 2,645,921 2,663,219 3,810,839 -13.61%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 75,153 81,522 87,957 91,630 68,670 49,081 29,440 86.67%
Div Payout % 67.49% 87.34% 112.06% 215.92% 96.51% 37.26% 20.05% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 3,059,154 3,037,267 3,227,096 4,850,527 2,645,921 2,663,219 3,810,839 -13.61%
NOSH 264,404 264,110 302,729 447,878 261,196 261,870 376,193 -20.93%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.91% 8.37% 7.41% 4.06% 5.72% 9.37% 9.96% -
ROE 3.64% 3.07% 2.43% 0.87% 2.69% 4.95% 3.85% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 625.43 551.23 461.53 297.00 507.35 538.36 379.82 39.40%
EPS 42.12 35.34 25.93 9.48 27.24 50.30 39.02 5.22%
DPS 28.42 30.87 29.05 20.46 26.29 18.74 7.83 135.99%
NAPS 11.57 11.50 10.66 10.83 10.13 10.17 10.13 9.25%
Adjusted Per Share Value based on latest NOSH - 447,878
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 117.46 103.41 99.24 94.49 94.13 100.14 101.49 10.22%
EPS 7.91 6.63 5.58 3.01 5.05 9.36 10.43 -16.82%
DPS 5.34 5.79 6.25 6.51 4.88 3.49 2.09 86.78%
NAPS 2.1729 2.1574 2.2922 3.4454 1.8794 1.8917 2.7069 -13.61%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.10 1.62 1.29 1.23 1.40 1.48 1.51 -
P/RPS 0.34 0.29 0.28 0.41 0.28 0.27 0.40 -10.25%
P/EPS 4.99 4.58 4.98 12.98 5.14 2.94 3.87 18.44%
EY 20.05 21.82 20.10 7.70 19.46 33.99 25.84 -15.54%
DY 13.54 19.05 22.52 16.63 18.78 12.66 5.18 89.64%
P/NAPS 0.18 0.14 0.12 0.11 0.14 0.15 0.15 12.91%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 29/05/06 27/02/06 29/11/05 30/08/05 25/05/05 -
Price 2.67 2.23 1.52 1.39 1.27 1.45 1.55 -
P/RPS 0.43 0.40 0.33 0.47 0.25 0.27 0.41 3.22%
P/EPS 6.34 6.31 5.86 14.67 4.66 2.88 3.97 36.58%
EY 15.77 15.85 17.06 6.82 21.45 34.69 25.18 -26.77%
DY 10.65 13.84 19.11 14.72 20.70 12.93 5.05 64.37%
P/NAPS 0.23 0.19 0.14 0.13 0.13 0.14 0.15 32.93%

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