[KULIM] YoY Annualized Quarter 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- 9.12%
YoY- -35.91%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 4,935,256 5,265,780 3,411,948 2,281,280 1,497,632 1,229,724 1,333,080 24.36%
PBT 600,364 517,288 851,184 307,576 312,716 142,792 281,884 13.42%
Tax -138,664 -201,096 -208,340 -88,664 -63,388 -91,884 -127,112 1.45%
NP 461,700 316,192 642,844 218,912 249,328 50,908 154,772 19.97%
-
NP to SH 247,580 97,628 392,772 139,288 217,336 73,132 187,772 4.71%
-
Tax Rate 23.10% 38.88% 24.48% 28.83% 20.27% 64.35% 45.09% -
Total Cost 4,473,556 4,949,588 2,769,104 2,062,368 1,248,304 1,178,816 1,178,308 24.88%
-
Net Worth 3,122,855 3,160,509 2,801,455 2,434,212 3,227,096 3,810,839 2,858,796 1.48%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 85,236 - 60,545 75,238 - -
Div Payout % - - 21.70% - 27.86% 102.88% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 3,122,855 3,160,509 2,801,455 2,434,212 3,227,096 3,810,839 2,858,796 1.48%
NOSH 312,285 302,441 284,123 277,245 302,729 376,193 229,437 5.26%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.36% 6.00% 18.84% 9.60% 16.65% 4.14% 11.61% -
ROE 7.93% 3.09% 14.02% 5.72% 6.73% 1.92% 6.57% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,580.37 1,741.09 1,200.87 822.84 494.71 326.89 581.02 18.13%
EPS 65.60 32.28 138.24 50.24 82.36 19.44 81.84 -3.61%
DPS 0.00 0.00 30.00 0.00 20.00 20.00 0.00 -
NAPS 10.00 10.45 9.86 8.78 10.66 10.13 12.46 -3.59%
Adjusted Per Share Value based on latest NOSH - 277,245
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 350.56 374.03 242.35 162.04 106.38 87.35 94.69 24.36%
EPS 17.59 6.93 27.90 9.89 15.44 5.19 13.34 4.71%
DPS 0.00 0.00 6.05 0.00 4.30 5.34 0.00 -
NAPS 2.2182 2.2449 1.9899 1.729 2.2922 2.7069 2.0306 1.48%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.56 2.49 3.97 3.53 1.29 1.51 1.62 -
P/RPS 0.23 0.14 0.33 0.43 0.26 0.46 0.28 -3.22%
P/EPS 4.49 7.71 2.87 7.03 1.80 7.77 1.98 14.61%
EY 22.27 12.96 34.82 14.23 55.65 12.87 50.52 -12.75%
DY 0.00 0.00 7.56 0.00 15.50 13.25 0.00 -
P/NAPS 0.36 0.24 0.40 0.40 0.12 0.15 0.13 18.49%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 26/05/09 26/05/08 24/05/07 29/05/06 25/05/05 27/05/04 -
Price 3.66 3.12 4.32 3.78 1.52 1.55 1.20 -
P/RPS 0.23 0.18 0.36 0.46 0.31 0.47 0.21 1.52%
P/EPS 4.62 9.67 3.13 7.52 2.12 7.97 1.47 21.01%
EY 21.66 10.35 32.00 13.29 47.23 12.54 68.20 -17.39%
DY 0.00 0.00 6.94 0.00 13.16 12.90 0.00 -
P/NAPS 0.37 0.30 0.44 0.43 0.14 0.15 0.10 24.35%

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