[KULIM] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -4.2%
YoY- 147.41%
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 6,919,736 5,189,636 5,608,548 3,994,134 2,485,350 1,595,432 1,344,128 31.38%
PBT 1,475,686 588,390 457,744 823,090 325,218 247,252 125,024 50.86%
Tax -389,190 -191,012 -152,638 -216,424 -90,258 -56,356 -58,706 37.04%
NP 1,086,496 397,378 305,106 606,666 234,960 190,896 66,318 59.33%
-
NP to SH 546,778 153,108 110,606 376,268 152,082 158,548 45,618 51.25%
-
Tax Rate 26.37% 32.46% 33.35% 26.29% 27.75% 22.79% 46.96% -
Total Cost 5,833,240 4,792,258 5,303,442 3,387,468 2,250,390 1,404,536 1,277,810 28.78%
-
Net Worth 3,787,693 3,338,891 3,234,237 3,066,131 2,478,869 3,036,812 2,663,232 6.04%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - 39,280 -
Div Payout % - - - - - - 86.11% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 3,787,693 3,338,891 3,234,237 3,066,131 2,478,869 3,036,812 2,663,232 6.04%
NOSH 1,250,063 312,337 308,610 299,719 279,151 264,070 261,871 29.74%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 15.70% 7.66% 5.44% 15.19% 9.45% 11.97% 4.93% -
ROE 14.44% 4.59% 3.42% 12.27% 6.14% 5.22% 1.71% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 553.55 1,661.55 1,817.36 1,332.62 890.32 604.17 513.28 1.26%
EPS 43.74 49.02 35.84 125.54 54.48 60.04 17.42 16.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 3.03 10.69 10.48 10.23 8.88 11.50 10.17 -18.26%
Adjusted Per Share Value based on latest NOSH - 299,706
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 491.51 368.62 398.38 283.71 176.54 113.32 95.47 31.38%
EPS 38.84 10.88 7.86 26.73 10.80 11.26 3.24 51.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.79 -
NAPS 2.6904 2.3716 2.2973 2.1779 1.7608 2.1571 1.8917 6.04%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.55 3.72 3.12 4.85 3.67 1.62 1.48 -
P/RPS 0.64 0.22 0.17 0.36 0.41 0.27 0.29 14.09%
P/EPS 8.12 7.59 8.71 3.86 6.74 2.70 8.50 -0.75%
EY 12.32 13.18 11.49 25.88 14.84 37.06 11.77 0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.14 -
P/NAPS 1.17 0.35 0.30 0.47 0.41 0.14 0.15 40.80%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 30/08/10 27/08/09 29/08/08 30/08/07 29/08/06 30/08/05 -
Price 3.68 4.22 3.70 3.80 2.95 2.23 1.45 -
P/RPS 0.66 0.25 0.20 0.29 0.33 0.37 0.28 15.35%
P/EPS 8.41 8.61 10.32 3.03 5.41 3.71 8.32 0.17%
EY 11.89 11.62 9.69 33.04 18.47 26.92 12.01 -0.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.34 -
P/NAPS 1.21 0.39 0.35 0.37 0.33 0.19 0.14 43.23%

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