[KULIM] YoY 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- 31.65%
YoY- 151.83%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
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 1,556,396 911,525 866,786 517,988 332,857 327,830 236,003 36.92%
PBT 160,639 129,332 231,944 57,326 24,652 57,631 17,797 44.27%
Tax -74,275 -3,822 -16,466 -14,251 -5,565 -16,765 -11,668 36.11%
NP 86,364 125,510 215,478 43,075 19,087 40,866 6,129 55.38%
-
NP to SH 37,918 99,468 170,003 27,742 11,016 39,736 15,513 16.05%
-
Tax Rate 46.24% 2.96% 7.10% 24.86% 22.57% 29.09% 65.56% -
Total Cost 1,470,032 786,015 651,308 474,913 313,770 286,964 229,874 36.22%
-
Net Worth 3,285,403 3,000,748 3,530,657 2,346,378 4,850,527 2,126,214 5,914,951 -9.33%
Dividend
30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 13,286 33,590 10,631 24,645 -
Div Payout % - - - 47.89% 304.93% 26.75% 158.87% -
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 3,285,403 3,000,748 3,530,657 2,346,378 4,850,527 2,126,214 5,914,951 -9.33%
NOSH 308,778 300,074 282,678 265,727 447,878 212,621 492,912 -7.49%
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 5.55% 13.77% 24.86% 8.32% 5.73% 12.47% 2.60% -
ROE 1.15% 3.31% 4.82% 1.18% 0.23% 1.87% 0.26% -
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 504.05 303.77 306.63 194.93 74.32 154.18 47.88 48.01%
EPS 12.28 33.15 60.14 10.44 4.20 18.93 3.24 24.85%
DPS 0.00 0.00 0.00 5.00 7.50 5.00 5.00 -
NAPS 10.64 10.00 12.49 8.83 10.83 10.00 12.00 -1.98%
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 110.55 64.75 61.57 36.79 23.64 23.29 16.76 36.92%
EPS 2.69 7.07 12.08 1.97 0.78 2.82 1.10 16.06%
DPS 0.00 0.00 0.00 0.94 2.39 0.76 1.75 -
NAPS 2.3336 2.1315 2.5079 1.6667 3.4454 1.5103 4.2014 -9.33%
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 0.74 0.75 1.29 1.33 1.66 0.92 3.24 -21.80%
P/EPS 30.54 6.91 6.60 24.90 50.01 7.60 49.25 -7.65%
EY 3.27 14.47 15.15 4.02 2.00 13.16 2.03 8.26%
DY 0.00 0.00 0.00 1.92 6.10 3.52 3.23 -
P/NAPS 0.35 0.23 0.32 0.29 0.11 0.14 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 0.71 0.82 1.50 1.49 1.87 0.92 3.38 -22.89%
P/EPS 28.99 7.51 7.65 27.78 56.51 7.60 51.47 -9.12%
EY 3.45 13.31 13.07 3.60 1.77 13.16 1.94 10.06%
DY 0.00 0.00 0.00 1.72 5.40 3.52 3.09 -
P/NAPS 0.33 0.25 0.37 0.33 0.13 0.14 0.14 15.35%

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