[KULIM] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -37.62%
YoY- -72.19%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 3,994,134 2,485,350 1,595,432 1,344,128 1,433,862 933,094 838,218 29.69%
PBT 823,090 325,218 247,252 125,024 255,176 224,900 112,956 39.19%
Tax -216,424 -90,258 -56,356 -58,706 -127,464 -84,798 -61,932 23.16%
NP 606,666 234,960 190,896 66,318 127,712 140,102 51,024 51.01%
-
NP to SH 376,268 152,082 158,548 45,618 164,030 164,656 51,024 39.47%
-
Tax Rate 26.29% 27.75% 22.79% 46.96% 49.95% 37.70% 54.83% -
Total Cost 3,387,468 2,250,390 1,404,536 1,277,810 1,306,150 792,992 787,194 27.50%
-
Net Worth 3,066,131 2,478,869 3,036,812 2,663,232 3,062,508 2,272,639 2,235,373 5.40%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - 39,280 - - - -
Div Payout % - - - 86.11% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 3,066,131 2,478,869 3,036,812 2,663,232 3,062,508 2,272,639 2,235,373 5.40%
NOSH 299,719 279,151 264,070 261,871 242,863 189,071 189,117 7.96%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 15.19% 9.45% 11.97% 4.93% 8.91% 15.01% 6.09% -
ROE 12.27% 6.14% 5.22% 1.71% 5.36% 7.25% 2.28% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1,332.62 890.32 604.17 513.28 590.40 493.51 443.23 20.11%
EPS 125.54 54.48 60.04 17.42 67.54 74.10 26.98 29.17%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 10.23 8.88 11.50 10.17 12.61 12.02 11.82 -2.37%
Adjusted Per Share Value based on latest NOSH - 261,870
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 283.71 176.54 113.32 95.47 101.85 66.28 59.54 29.69%
EPS 26.73 10.80 11.26 3.24 11.65 11.70 3.62 39.50%
DPS 0.00 0.00 0.00 2.79 0.00 0.00 0.00 -
NAPS 2.1779 1.7608 2.1571 1.8917 2.1753 1.6143 1.5878 5.40%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 4.85 3.67 1.62 1.48 1.25 1.20 1.28 -
P/RPS 0.36 0.41 0.27 0.29 0.21 0.24 0.29 3.66%
P/EPS 3.86 6.74 2.70 8.50 1.85 1.38 4.74 -3.36%
EY 25.88 14.84 37.06 11.77 54.03 72.57 21.08 3.47%
DY 0.00 0.00 0.00 10.14 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.14 0.15 0.10 0.10 0.11 27.35%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 30/08/07 29/08/06 30/08/05 26/08/04 27/08/03 27/08/02 -
Price 3.80 2.95 2.23 1.45 1.12 1.30 1.38 -
P/RPS 0.29 0.33 0.37 0.28 0.19 0.26 0.31 -1.10%
P/EPS 3.03 5.41 3.71 8.32 1.66 1.49 5.11 -8.33%
EY 33.04 18.47 26.92 12.01 60.30 66.99 19.55 9.13%
DY 0.00 0.00 0.00 10.34 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.19 0.14 0.09 0.11 0.12 20.62%

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