[KULIM] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
06-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -4.59%
YoY- 174.22%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 5,801,909 3,989,338 2,741,489 1,836,531 1,330,208 1,454,679 1,028,166 33.41%
PBT 532,779 667,849 558,793 221,558 120,164 284,876 198,694 17.85%
Tax -172,386 -141,296 -43,719 -51,617 -50,949 -116,533 -93,473 10.73%
NP 360,393 526,553 515,074 169,941 69,215 168,343 105,221 22.76%
-
NP to SH 142,085 351,228 426,823 127,648 46,549 197,880 132,018 1.23%
-
Tax Rate 32.36% 21.16% 7.82% 23.30% 42.40% 40.91% 47.04% -
Total Cost 5,441,516 3,462,785 2,226,415 1,666,590 1,260,993 1,286,336 922,945 34.38%
-
Net Worth 3,286,487 3,160,015 2,784,608 2,701,874 3,848,717 2,688,949 2,890,550 2.16%
Dividend
30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 21,202 26,567 31,650 12,659 11,865 -
Div Payout % - - 4.97% 20.81% 67.99% 6.40% 8.99% -
Equity
30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 3,286,487 3,160,015 2,784,608 2,701,874 3,848,717 2,688,949 2,890,550 2.16%
NOSH 308,880 300,096 282,701 265,671 422,008 253,196 237,319 4.48%
Ratio Analysis
30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.21% 13.20% 18.79% 9.25% 5.20% 11.57% 10.23% -
ROE 4.32% 11.11% 15.33% 4.72% 1.21% 7.36% 4.57% -
Per Share
30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1,878.37 1,329.35 969.75 691.28 315.21 574.53 433.24 27.68%
EPS 46.00 117.04 150.91 48.04 17.73 78.00 55.66 -3.12%
DPS 0.00 0.00 7.50 10.00 7.50 5.00 5.00 -
NAPS 10.64 10.53 9.85 10.17 9.12 10.62 12.18 -2.22%
Adjusted Per Share Value based on latest NOSH - 265,727
30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 412.11 283.37 194.73 130.45 94.49 103.33 73.03 33.41%
EPS 10.09 24.95 30.32 9.07 3.31 14.06 9.38 1.22%
DPS 0.00 0.00 1.51 1.89 2.25 0.90 0.84 -
NAPS 2.3344 2.2446 1.9779 1.9192 2.7338 1.91 2.0532 2.16%
Price Multiplier on Financial Quarter End Date
30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.75 2.29 3.97 2.60 1.23 1.42 1.55 -
P/RPS 0.20 0.17 0.41 0.38 0.39 0.25 0.36 -9.32%
P/EPS 8.15 1.96 2.63 5.41 11.15 1.82 2.79 19.55%
EY 12.27 51.11 38.03 18.48 8.97 55.04 35.89 -16.37%
DY 0.00 0.00 1.89 3.85 6.10 3.52 3.23 -
P/NAPS 0.35 0.22 0.40 0.26 0.13 0.13 0.13 17.93%
Price Multiplier on Announcement Date
30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 06/03/07 27/02/06 23/02/05 05/03/04 -
Price 3.56 2.49 4.60 2.90 1.39 1.42 1.62 -
P/RPS 0.19 0.19 0.47 0.42 0.44 0.25 0.37 -10.50%
P/EPS 7.74 2.13 3.05 6.04 12.60 1.82 2.91 17.69%
EY 12.92 47.00 32.82 16.57 7.94 55.04 34.34 -15.02%
DY 0.00 0.00 1.63 3.45 5.40 3.52 3.09 -
P/NAPS 0.33 0.24 0.47 0.29 0.15 0.13 0.13 16.78%

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