[KULIM] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 107.22%
YoY- 135.54%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,994,134 3,411,948 2,741,489 2,545,524 2,485,350 2,281,280 1,836,531 67.94%
PBT 823,090 851,184 558,793 440,176 325,218 307,576 221,558 140.06%
Tax -216,424 -208,340 -43,719 -21,132 -90,258 -88,664 -51,617 160.24%
NP 606,666 642,844 515,074 419,044 234,960 218,912 169,941 133.76%
-
NP to SH 376,268 392,772 426,823 315,137 152,082 139,288 127,648 105.71%
-
Tax Rate 26.29% 24.48% 7.82% 4.80% 27.75% 28.83% 23.30% -
Total Cost 3,387,468 2,769,104 2,226,415 2,126,480 2,250,390 2,062,368 1,666,590 60.52%
-
Net Worth 3,066,131 2,801,455 2,784,608 2,640,768 2,478,869 2,434,212 2,701,874 8.80%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 85,236 21,202 28,003 - - 26,567 -
Div Payout % - 21.70% 4.97% 8.89% - - 20.81% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 3,066,131 2,801,455 2,784,608 2,640,768 2,478,869 2,434,212 2,701,874 8.80%
NOSH 299,719 284,123 282,701 280,039 279,151 277,245 265,671 8.37%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.19% 18.84% 18.79% 16.46% 9.45% 9.60% 9.25% -
ROE 12.27% 14.02% 15.33% 11.93% 6.14% 5.72% 4.72% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,332.62 1,200.87 969.75 908.99 890.32 822.84 691.28 54.95%
EPS 125.54 138.24 150.91 112.53 54.48 50.24 48.04 89.83%
DPS 0.00 30.00 7.50 10.00 0.00 0.00 10.00 -
NAPS 10.23 9.86 9.85 9.43 8.88 8.78 10.17 0.39%
Adjusted Per Share Value based on latest NOSH - 280,020
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 283.71 242.35 194.73 180.81 176.54 162.04 130.45 67.94%
EPS 26.73 27.90 30.32 22.38 10.80 9.89 9.07 105.69%
DPS 0.00 6.05 1.51 1.99 0.00 0.00 1.89 -
NAPS 2.1779 1.9899 1.9779 1.8758 1.7608 1.729 1.9192 8.80%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.85 3.97 3.97 3.40 3.67 3.53 2.60 -
P/RPS 0.36 0.33 0.41 0.37 0.41 0.43 0.38 -3.54%
P/EPS 3.86 2.87 2.63 3.02 6.74 7.03 5.41 -20.16%
EY 25.88 34.82 38.03 33.10 14.84 14.23 18.48 25.19%
DY 0.00 7.56 1.89 2.94 0.00 0.00 3.85 -
P/NAPS 0.47 0.40 0.40 0.36 0.41 0.40 0.26 48.44%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 26/05/08 28/02/08 29/11/07 30/08/07 24/05/07 06/03/07 -
Price 3.80 4.32 4.60 3.75 2.95 3.78 2.90 -
P/RPS 0.29 0.36 0.47 0.41 0.33 0.46 0.42 -21.89%
P/EPS 3.03 3.13 3.05 3.33 5.41 7.52 6.04 -36.89%
EY 33.04 32.00 32.82 30.01 18.47 13.29 16.57 58.48%
DY 0.00 6.94 1.63 2.67 0.00 0.00 3.45 -
P/NAPS 0.37 0.44 0.47 0.40 0.33 0.43 0.29 17.65%

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