[KULIM] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -15.48%
YoY- 589.56%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,441,239 1,080,746 666,468 523,079 325,287 409,918 325,616 28.10%
PBT 143,268 126,973 167,523 42,412 23,332 99,657 68,448 13.08%
Tax -31,956 -29,262 29,280 -9,597 -16,031 -36,036 -39,406 -3.42%
NP 111,312 97,711 196,803 32,815 7,301 63,621 29,042 25.07%
-
NP to SH 43,712 63,624 160,312 21,073 3,056 63,621 29,042 7.04%
-
Tax Rate 22.31% 23.05% -17.48% 22.63% 68.71% 36.16% 57.57% -
Total Cost 1,329,927 983,035 469,665 490,264 317,986 346,297 296,574 28.38%
-
Net Worth 3,252,914 3,139,104 2,640,597 3,059,154 2,645,921 2,158,800 2,318,065 5.80%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 22,551 21,001 13,220 19,589 - - -
Div Payout % - 35.44% 13.10% 62.74% 641.03% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 3,252,914 3,139,104 2,640,597 3,059,154 2,645,921 2,158,800 2,318,065 5.80%
NOSH 308,918 300,680 280,020 264,404 261,196 215,664 189,075 8.51%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.72% 9.04% 29.53% 6.27% 2.24% 15.52% 8.92% -
ROE 1.34% 2.03% 6.07% 0.69% 0.12% 2.95% 1.25% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 466.54 359.43 238.01 197.83 124.54 190.07 172.21 18.05%
EPS 14.15 21.16 57.25 7.97 1.17 29.50 15.36 -1.35%
DPS 0.00 7.50 7.50 5.00 7.50 0.00 0.00 -
NAPS 10.53 10.44 9.43 11.57 10.13 10.01 12.26 -2.50%
Adjusted Per Share Value based on latest NOSH - 264,404
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 102.37 76.77 47.34 37.15 23.11 29.12 23.13 28.10%
EPS 3.10 4.52 11.39 1.50 0.22 4.52 2.06 7.04%
DPS 0.00 1.60 1.49 0.94 1.39 0.00 0.00 -
NAPS 2.3106 2.2297 1.8756 2.1729 1.8794 1.5334 1.6465 5.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.70 2.75 3.40 2.10 1.40 1.25 1.27 -
P/RPS 0.79 0.77 1.43 1.06 1.12 0.66 0.74 1.09%
P/EPS 26.15 13.00 5.94 26.35 119.66 4.24 8.27 21.12%
EY 3.82 7.69 16.84 3.80 0.84 23.60 12.09 -17.45%
DY 0.00 2.73 2.21 2.38 5.36 0.00 0.00 -
P/NAPS 0.35 0.26 0.36 0.18 0.14 0.12 0.10 23.19%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 27/11/08 29/11/07 28/11/06 29/11/05 29/11/04 20/11/03 -
Price 3.73 2.40 3.75 2.67 1.27 1.39 1.55 -
P/RPS 0.80 0.67 1.58 1.35 1.02 0.73 0.90 -1.94%
P/EPS 26.36 11.34 6.55 33.50 108.55 4.71 10.09 17.33%
EY 3.79 8.82 15.27 2.99 0.92 21.22 9.91 -14.78%
DY 0.00 3.13 2.00 1.87 5.91 0.00 0.00 -
P/NAPS 0.35 0.23 0.40 0.23 0.13 0.14 0.13 17.92%

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