[KULIM] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -29.26%
YoY- -60.31%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,123,410 1,461,363 1,441,239 1,080,746 666,468 523,079 325,287 22.93%
PBT 156,178 265,868 143,268 126,973 167,523 42,412 23,332 37.26%
Tax 93,609 100,048 -31,956 -29,262 29,280 -9,597 -16,031 -
NP 249,787 365,916 111,312 97,711 196,803 32,815 7,301 80.12%
-
NP to SH 171,073 284,658 43,712 63,624 160,312 21,073 3,056 95.52%
-
Tax Rate -59.94% -37.63% 22.31% 23.05% -17.48% 22.63% 68.71% -
Total Cost 873,623 1,095,447 1,329,927 983,035 469,665 490,264 317,986 18.33%
-
Net Worth 3,992,111 3,579,700 3,252,914 3,139,104 2,640,597 3,059,154 2,645,921 7.09%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - 22,551 21,001 13,220 19,589 -
Div Payout % - - - 35.44% 13.10% 62.74% 641.03% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 3,992,111 3,579,700 3,252,914 3,139,104 2,640,597 3,059,154 2,645,921 7.09%
NOSH 1,224,574 312,364 308,918 300,680 280,020 264,404 261,196 29.35%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 22.23% 25.04% 7.72% 9.04% 29.53% 6.27% 2.24% -
ROE 4.29% 7.95% 1.34% 2.03% 6.07% 0.69% 0.12% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 91.74 467.84 466.54 359.43 238.01 197.83 124.54 -4.96%
EPS 13.97 91.13 14.15 21.16 57.25 7.97 1.17 51.15%
DPS 0.00 0.00 0.00 7.50 7.50 5.00 7.50 -
NAPS 3.26 11.46 10.53 10.44 9.43 11.57 10.13 -17.21%
Adjusted Per Share Value based on latest NOSH - 300,680
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 79.80 103.80 102.37 76.77 47.34 37.15 23.11 22.93%
EPS 12.15 20.22 3.10 4.52 11.39 1.50 0.22 95.08%
DPS 0.00 0.00 0.00 1.60 1.49 0.94 1.39 -
NAPS 2.8356 2.5427 2.3106 2.2297 1.8756 2.1729 1.8794 7.09%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.36 4.30 3.70 2.75 3.40 2.10 1.40 -
P/RPS 3.66 0.92 0.79 0.77 1.43 1.06 1.12 21.80%
P/EPS 24.05 4.72 26.15 13.00 5.94 26.35 119.66 -23.45%
EY 4.16 21.19 3.82 7.69 16.84 3.80 0.84 30.54%
DY 0.00 0.00 0.00 2.73 2.21 2.38 5.36 -
P/NAPS 1.03 0.38 0.35 0.26 0.36 0.18 0.14 39.43%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 30/11/10 25/11/09 27/11/08 29/11/07 28/11/06 29/11/05 -
Price 3.56 6.07 3.73 2.40 3.75 2.67 1.27 -
P/RPS 3.88 1.30 0.80 0.67 1.58 1.35 1.02 24.92%
P/EPS 25.48 6.66 26.36 11.34 6.55 33.50 108.55 -21.45%
EY 3.92 15.01 3.79 8.82 15.27 2.99 0.92 27.31%
DY 0.00 0.00 0.00 3.13 2.00 1.87 5.91 -
P/NAPS 1.09 0.53 0.35 0.23 0.40 0.23 0.13 42.50%

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