[KULIM] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 107.22%
YoY- 135.54%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 5,408,241 5,660,684 4,103,750 2,545,524 1,761,060 1,329,801 1,502,465 23.78%
PBT 746,749 496,185 718,024 440,176 221,380 114,458 302,993 16.21%
Tax 6,056 -144,366 -183,298 -21,132 -50,366 -60,512 -133,024 -
NP 752,805 351,818 534,725 419,044 171,013 53,946 169,969 28.13%
-
NP to SH 481,616 132,020 335,677 315,137 133,792 34,486 169,969 18.94%
-
Tax Rate -0.81% 29.10% 25.53% 4.80% 22.75% 52.87% 43.90% -
Total Cost 4,655,436 5,308,865 3,569,025 2,126,480 1,590,046 1,275,854 1,332,496 23.17%
-
Net Worth 3,579,634 3,252,114 3,138,332 2,640,768 3,058,430 2,657,327 2,159,128 8.78%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 60,121 28,003 17,622 26,232 - -
Div Payout % - - 17.91% 8.89% 13.17% 76.06% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 3,579,634 3,252,114 3,138,332 2,640,768 3,058,430 2,657,327 2,159,128 8.78%
NOSH 312,359 308,842 300,606 280,039 264,341 262,322 215,664 6.36%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 13.92% 6.22% 13.03% 16.46% 9.71% 4.06% 11.31% -
ROE 13.45% 4.06% 10.70% 11.93% 4.37% 1.30% 7.87% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,731.42 1,832.87 1,365.16 908.99 666.21 506.93 696.56 16.37%
EPS 154.19 42.75 111.67 112.53 50.61 13.15 78.80 11.83%
DPS 0.00 0.00 20.00 10.00 6.67 10.00 0.00 -
NAPS 11.46 10.53 10.44 9.43 11.57 10.13 10.01 2.27%
Adjusted Per Share Value based on latest NOSH - 280,020
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 384.15 402.08 291.49 180.81 125.09 94.46 106.72 23.78%
EPS 34.21 9.38 23.84 22.38 9.50 2.45 12.07 18.95%
DPS 0.00 0.00 4.27 1.99 1.25 1.86 0.00 -
NAPS 2.5426 2.31 2.2292 1.8758 2.1724 1.8875 1.5336 8.78%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.30 3.70 2.75 3.40 2.10 1.40 1.25 -
P/RPS 0.25 0.20 0.20 0.37 0.32 0.28 0.18 5.62%
P/EPS 2.79 8.66 2.46 3.02 4.15 10.65 1.59 9.82%
EY 35.86 11.55 40.61 33.10 24.10 9.39 63.04 -8.97%
DY 0.00 0.00 7.27 2.94 3.17 7.14 0.00 -
P/NAPS 0.38 0.35 0.26 0.36 0.18 0.14 0.12 21.17%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 25/11/09 27/11/08 29/11/07 28/11/06 29/11/05 29/11/04 -
Price 6.07 3.73 2.40 3.75 2.67 1.27 1.39 -
P/RPS 0.35 0.20 0.18 0.41 0.40 0.25 0.20 9.77%
P/EPS 3.94 8.73 2.15 3.33 5.28 9.66 1.76 14.36%
EY 25.40 11.46 46.53 30.01 18.96 10.35 56.69 -12.51%
DY 0.00 0.00 8.33 2.67 2.50 7.87 0.00 -
P/NAPS 0.53 0.35 0.23 0.40 0.23 0.13 0.14 24.82%

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