[KULIM] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -4.2%
YoY- 147.41%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 5,265,780 3,989,338 4,103,750 3,994,134 3,411,948 2,741,489 2,545,524 62.27%
PBT 517,288 667,849 718,024 823,090 851,184 558,793 440,176 11.35%
Tax -201,096 -141,296 -183,298 -216,424 -208,340 -43,719 -21,132 348.44%
NP 316,192 526,553 534,725 606,666 642,844 515,074 419,044 -17.10%
-
NP to SH 97,628 351,228 335,677 376,268 392,772 426,823 315,137 -54.18%
-
Tax Rate 38.88% 21.16% 25.53% 26.29% 24.48% 7.82% 4.80% -
Total Cost 4,949,588 3,462,785 3,569,025 3,387,468 2,769,104 2,226,415 2,126,480 75.54%
-
Net Worth 3,160,509 3,160,015 3,138,332 3,066,131 2,801,455 2,784,608 2,640,768 12.71%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - 60,121 - 85,236 21,202 28,003 -
Div Payout % - - 17.91% - 21.70% 4.97% 8.89% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 3,160,509 3,160,015 3,138,332 3,066,131 2,801,455 2,784,608 2,640,768 12.71%
NOSH 302,441 300,096 300,606 299,719 284,123 282,701 280,039 5.25%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.00% 13.20% 13.03% 15.19% 18.84% 18.79% 16.46% -
ROE 3.09% 11.11% 10.70% 12.27% 14.02% 15.33% 11.93% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,741.09 1,329.35 1,365.16 1,332.62 1,200.87 969.75 908.99 54.17%
EPS 32.28 117.04 111.67 125.54 138.24 150.91 112.53 -56.47%
DPS 0.00 0.00 20.00 0.00 30.00 7.50 10.00 -
NAPS 10.45 10.53 10.44 10.23 9.86 9.85 9.43 7.08%
Adjusted Per Share Value based on latest NOSH - 299,706
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 374.03 283.37 291.49 283.71 242.35 194.73 180.81 62.27%
EPS 6.93 24.95 23.84 26.73 27.90 30.32 22.38 -54.19%
DPS 0.00 0.00 4.27 0.00 6.05 1.51 1.99 -
NAPS 2.2449 2.2446 2.2292 2.1779 1.9899 1.9779 1.8758 12.70%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.49 2.29 2.75 4.85 3.97 3.97 3.40 -
P/RPS 0.14 0.17 0.20 0.36 0.33 0.41 0.37 -47.65%
P/EPS 7.71 1.96 2.46 3.86 2.87 2.63 3.02 86.68%
EY 12.96 51.11 40.61 25.88 34.82 38.03 33.10 -46.44%
DY 0.00 0.00 7.27 0.00 7.56 1.89 2.94 -
P/NAPS 0.24 0.22 0.26 0.47 0.40 0.40 0.36 -23.66%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 27/02/09 27/11/08 29/08/08 26/05/08 28/02/08 29/11/07 -
Price 3.12 2.49 2.40 3.80 4.32 4.60 3.75 -
P/RPS 0.18 0.19 0.18 0.29 0.36 0.47 0.41 -42.20%
P/EPS 9.67 2.13 2.15 3.03 3.13 3.05 3.33 103.41%
EY 10.35 47.00 46.53 33.04 32.00 32.82 30.01 -50.78%
DY 0.00 0.00 8.33 0.00 6.94 1.63 2.67 -
P/NAPS 0.30 0.24 0.23 0.37 0.44 0.47 0.40 -17.43%

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