[KULIM] QoQ TTM 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- -15.23%
YoY- 38.33%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,765,262 2,416,464 2,273,075 2,034,695 1,838,783 1,653,652 1,455,860 53.19%
PBT 558,309 383,691 258,580 222,079 223,364 190,690 171,610 119.08%
Tax -31,308 -29,093 -67,970 -58,345 -52,026 -43,340 -49,774 -26.52%
NP 527,001 354,598 190,610 163,734 171,338 147,350 121,836 164.76%
-
NP to SH 404,383 262,122 122,883 108,569 128,081 111,355 93,338 165.05%
-
Tax Rate 5.61% 7.58% 26.29% 26.27% 23.29% 22.73% 29.00% -
Total Cost 2,238,261 2,061,866 2,082,465 1,870,961 1,667,445 1,506,302 1,334,024 41.06%
-
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 34,287 26,506 26,506 54,848 75,153 81,522 -59.41%
Div Payout % 5.19% 13.08% 21.57% 24.41% 42.82% 67.49% 87.34% -
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 19.06% 14.67% 8.39% 8.05% 9.32% 8.91% 8.37% -
ROE 11.45% 9.93% 4.96% 4.46% 5.46% 3.64% 3.07% -
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 978.23 862.96 814.34 733.90 691.98 625.43 551.23 46.42%
EPS 143.05 93.61 44.02 39.16 48.20 42.12 35.34 153.34%
DPS 7.50 12.24 9.50 9.56 20.64 28.42 30.87 -60.96%
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 196.42 171.64 161.46 144.53 130.61 117.46 103.41 53.19%
EPS 28.72 18.62 8.73 7.71 9.10 7.91 6.63 165.02%
DPS 1.49 2.44 1.88 1.88 3.90 5.34 5.79 -59.44%
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 0.41 0.39 0.45 0.48 0.38 0.34 0.29 25.88%
P/EPS 2.78 3.63 8.34 9.01 5.39 4.99 4.58 -28.24%
EY 36.03 27.53 12.00 11.09 18.54 20.05 21.82 39.57%
DY 1.89 3.60 2.59 2.71 7.94 13.54 19.05 -78.47%
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 0.47 0.43 0.36 0.52 0.42 0.43 0.40 11.31%
P/EPS 3.22 4.01 6.70 9.65 6.02 6.34 6.31 -36.06%
EY 31.10 24.96 14.92 10.36 16.62 15.77 15.85 56.53%
DY 1.63 3.27 3.22 2.53 7.12 10.65 13.84 -75.87%
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