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

Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -18.65%
YoY- 60.9%
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 6,016,036 5,616,873 5,157,037 3,944,599 2,416,464 1,653,652 1,325,181 28.66%
PBT 1,111,855 709,787 501,471 770,462 383,691 190,690 143,475 40.65%
Tax -187,598 -57,137 -112,097 -153,940 -29,093 -43,340 -67,705 18.50%
NP 924,257 652,650 389,374 616,522 354,598 147,350 75,770 51.69%
-
NP to SH 468,864 408,033 198,483 421,762 262,122 111,355 71,157 36.90%
-
Tax Rate 16.87% 8.05% 22.35% 19.98% 7.58% 22.73% 47.19% -
Total Cost 5,091,779 4,964,223 4,767,663 3,328,077 2,061,866 1,506,302 1,249,411 26.37%
-
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 - - - 43,860 34,287 75,153 68,670 -
Div Payout % - - - 10.40% 13.08% 67.49% 96.51% -
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 15.36% 11.62% 7.55% 15.63% 14.67% 8.91% 5.72% -
ROE 11.74% 11.40% 6.10% 13.44% 9.93% 3.64% 2.69% -
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 491.28 1,798.18 1,669.38 1,311.89 862.96 625.43 507.35 -0.53%
EPS 38.29 130.63 64.25 140.27 93.61 42.12 27.24 5.83%
DPS 0.00 0.00 0.00 14.59 12.24 28.42 26.29 -
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 427.32 398.97 366.31 280.19 171.64 117.46 94.13 28.66%
EPS 33.30 28.98 14.10 29.96 18.62 7.91 5.05 36.91%
DPS 0.00 0.00 0.00 3.12 2.44 5.34 4.88 -
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 0.68 0.24 0.22 0.21 0.39 0.34 0.28 15.92%
P/EPS 8.78 3.29 5.76 1.96 3.63 4.99 5.14 9.32%
EY 11.40 30.38 17.37 51.01 27.53 20.05 19.46 -8.52%
DY 0.00 0.00 0.00 5.30 3.60 13.54 18.78 -
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 - 25/11/09 27/11/08 29/11/07 28/11/06 29/11/05 -
Price 3.56 0.00 3.73 2.40 3.75 2.67 1.27 -
P/RPS 0.72 0.00 0.22 0.18 0.43 0.43 0.25 19.26%
P/EPS 9.30 0.00 5.81 1.71 4.01 6.34 4.66 12.20%
EY 10.76 0.00 17.23 58.45 24.96 15.77 21.45 -10.85%
DY 0.00 0.00 0.00 6.08 3.27 10.65 20.70 -
P/NAPS 1.09 0.00 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