[KULIM] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -40.36%
YoY- -75.81%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 3,989,338 2,765,262 1,838,783 1,330,208 1,454,679 1,028,166 900,759 28.12%
PBT 667,850 558,309 223,364 110,496 284,876 198,694 182,613 24.10%
Tax -141,296 -31,308 -52,026 -56,505 -116,533 -93,849 -81,334 9.63%
NP 526,554 527,001 171,338 53,991 168,343 104,845 101,279 31.58%
-
NP to SH 351,227 404,383 128,081 42,437 175,463 126,506 118,640 19.80%
-
Tax Rate 21.16% 5.61% 23.29% 51.14% 40.91% 47.23% 44.54% -
Total Cost 3,462,784 2,238,261 1,667,445 1,276,217 1,286,336 923,321 799,480 27.64%
-
Net Worth 3,000,748 3,530,657 2,346,378 4,850,527 2,126,214 5,914,951 2,079,880 6.29%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 106,449 21,001 54,848 91,630 10,631 24,645 9,454 49.65%
Div Payout % 30.31% 5.19% 42.82% 215.92% 6.06% 19.48% 7.97% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 3,000,748 3,530,657 2,346,378 4,850,527 2,126,214 5,914,951 2,079,880 6.29%
NOSH 300,074 282,678 265,727 447,878 212,621 492,912 189,080 7.99%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 13.20% 19.06% 9.32% 4.06% 11.57% 10.20% 11.24% -
ROE 11.70% 11.45% 5.46% 0.87% 8.25% 2.14% 5.70% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,329.45 978.23 691.98 297.00 684.16 208.59 476.39 18.63%
EPS 117.05 143.05 48.20 9.48 82.52 25.66 62.75 10.93%
DPS 35.47 7.50 20.64 20.46 5.00 5.00 5.00 38.57%
NAPS 10.00 12.49 8.83 10.83 10.00 12.00 11.00 -1.57%
Adjusted Per Share Value based on latest NOSH - 447,878
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 283.37 196.42 130.61 94.49 103.33 73.03 63.98 28.12%
EPS 24.95 28.72 9.10 3.01 12.46 8.99 8.43 19.80%
DPS 7.56 1.49 3.90 6.51 0.76 1.75 0.67 49.70%
NAPS 2.1315 2.5079 1.6667 3.4454 1.5103 4.2014 1.4774 6.29%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.29 3.97 2.60 1.23 1.42 1.55 1.39 -
P/RPS 0.17 0.41 0.38 0.41 0.21 0.74 0.29 -8.50%
P/EPS 1.96 2.78 5.39 12.98 1.72 6.04 2.22 -2.05%
EY 51.11 36.03 18.54 7.70 58.12 16.56 45.14 2.08%
DY 15.49 1.89 7.94 16.63 3.52 3.23 3.60 27.50%
P/NAPS 0.23 0.32 0.29 0.11 0.14 0.13 0.13 9.96%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 28/02/08 06/03/07 27/02/06 23/02/05 05/03/04 28/02/03 -
Price 2.49 4.60 2.90 1.39 1.42 1.62 1.27 -
P/RPS 0.19 0.47 0.42 0.47 0.21 0.78 0.27 -5.68%
P/EPS 2.13 3.22 6.02 14.67 1.72 6.31 2.02 0.88%
EY 47.01 31.10 16.62 6.82 58.12 15.84 49.41 -0.82%
DY 14.25 1.63 7.12 14.72 3.52 3.09 3.94 23.87%
P/NAPS 0.25 0.37 0.33 0.13 0.14 0.14 0.12 12.99%

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