[KULIM] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 39.51%
YoY- -17.71%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 5,486,833 5,806,205 5,801,909 3,989,338 2,741,489 1,836,531 1,330,208 32.74%
PBT 784,049 521,865 532,779 667,849 558,793 221,558 120,164 45.48%
Tax -238,653 -169,954 -172,386 -141,296 -43,719 -51,617 -50,949 36.16%
NP 545,396 351,911 360,393 526,553 515,074 169,941 69,215 51.07%
-
NP to SH 387,438 145,837 142,085 351,228 426,823 127,648 46,549 52.74%
-
Tax Rate 30.44% 32.57% 32.36% 21.16% 7.82% 23.30% 42.40% -
Total Cost 4,941,437 5,454,294 5,441,516 3,462,785 2,226,415 1,666,590 1,260,993 31.39%
-
Net Worth 3,601,386 3,267,588 3,286,487 3,160,015 2,784,608 2,701,874 3,848,717 -1.31%
Dividend
31/12/10 31/12/09 30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - 21,202 26,567 31,650 -
Div Payout % - - - - 4.97% 20.81% 67.99% -
Equity
31/12/10 31/12/09 30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 3,601,386 3,267,588 3,286,487 3,160,015 2,784,608 2,701,874 3,848,717 -1.31%
NOSH 312,349 308,845 308,880 300,096 282,701 265,671 422,008 -5.83%
Ratio Analysis
31/12/10 31/12/09 30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 9.94% 6.06% 6.21% 13.20% 18.79% 9.25% 5.20% -
ROE 10.76% 4.46% 4.32% 11.11% 15.33% 4.72% 1.21% -
Per Share
31/12/10 31/12/09 30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,756.63 1,879.97 1,878.37 1,329.35 969.75 691.28 315.21 40.97%
EPS 124.04 47.22 46.00 117.04 150.91 48.04 17.73 47.52%
DPS 0.00 0.00 0.00 0.00 7.50 10.00 7.50 -
NAPS 11.53 10.58 10.64 10.53 9.85 10.17 9.12 4.79%
Adjusted Per Share Value based on latest NOSH - 300,074
31/12/10 31/12/09 30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 389.73 412.42 412.11 283.37 194.73 130.45 94.49 32.74%
EPS 27.52 10.36 10.09 24.95 30.32 9.07 3.31 52.70%
DPS 0.00 0.00 0.00 0.00 1.51 1.89 2.25 -
NAPS 2.5581 2.321 2.3344 2.2446 1.9779 1.9192 2.7338 -1.31%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/10 31/12/09 30/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 6.37 3.78 3.75 2.29 3.97 2.60 1.23 -
P/RPS 0.36 0.20 0.20 0.17 0.41 0.38 0.39 -1.58%
P/EPS 5.14 8.01 8.15 1.96 2.63 5.41 11.15 -14.34%
EY 19.47 12.49 12.27 51.11 38.03 18.48 8.97 16.75%
DY 0.00 0.00 0.00 0.00 1.89 3.85 6.10 -
P/NAPS 0.55 0.36 0.35 0.22 0.40 0.26 0.13 33.41%
Price Multiplier on Announcement Date
31/12/10 31/12/09 30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/11 - 25/02/10 27/02/09 28/02/08 06/03/07 27/02/06 -
Price 3.46 0.00 3.56 2.49 4.60 2.90 1.39 -
P/RPS 0.20 0.00 0.19 0.19 0.47 0.42 0.44 -14.58%
P/EPS 2.79 0.00 7.74 2.13 3.05 6.04 12.60 -26.01%
EY 35.85 0.00 12.92 47.00 32.82 16.57 7.94 35.16%
DY 0.00 0.00 0.00 0.00 1.63 3.45 5.40 -
P/NAPS 0.30 0.00 0.33 0.24 0.47 0.29 0.15 14.86%

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