[KULIM] QoQ Annualized 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- -4.59%
YoY- 174.22%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,545,524 2,485,350 2,281,280 1,836,531 1,761,060 1,595,432 1,497,632 42.37%
PBT 440,176 325,218 307,576 221,558 221,380 247,252 312,716 25.57%
Tax -21,132 -90,258 -88,664 -51,617 -50,366 -56,356 -63,388 -51.88%
NP 419,044 234,960 218,912 169,941 171,013 190,896 249,328 41.31%
-
NP to SH 315,137 152,082 139,288 127,648 133,792 158,548 217,336 28.07%
-
Tax Rate 4.80% 27.75% 28.83% 23.30% 22.75% 22.79% 20.27% -
Total Cost 2,126,480 2,250,390 2,062,368 1,666,590 1,590,046 1,404,536 1,248,304 42.58%
-
Net Worth 2,640,768 2,478,869 2,434,212 2,701,874 3,058,430 3,036,812 3,227,096 -12.50%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 28,003 - - 26,567 17,622 - 60,545 -40.16%
Div Payout % 8.89% - - 20.81% 13.17% - 27.86% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,640,768 2,478,869 2,434,212 2,701,874 3,058,430 3,036,812 3,227,096 -12.50%
NOSH 280,039 279,151 277,245 265,671 264,341 264,070 302,729 -5.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.46% 9.45% 9.60% 9.25% 9.71% 11.97% 16.65% -
ROE 11.93% 6.14% 5.72% 4.72% 4.37% 5.22% 6.73% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 908.99 890.32 822.84 691.28 666.21 604.17 494.71 49.96%
EPS 112.53 54.48 50.24 48.04 50.61 60.04 82.36 23.10%
DPS 10.00 0.00 0.00 10.00 6.67 0.00 20.00 -36.97%
NAPS 9.43 8.88 8.78 10.17 11.57 11.50 10.66 -7.84%
Adjusted Per Share Value based on latest NOSH - 265,727
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 180.81 176.54 162.04 130.45 125.09 113.32 106.38 42.37%
EPS 22.38 10.80 9.89 9.07 9.50 11.26 15.44 28.04%
DPS 1.99 0.00 0.00 1.89 1.25 0.00 4.30 -40.14%
NAPS 1.8758 1.7608 1.729 1.9192 2.1724 2.1571 2.2922 -12.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.40 3.67 3.53 2.60 2.10 1.62 1.29 -
P/RPS 0.37 0.41 0.43 0.38 0.32 0.27 0.26 26.49%
P/EPS 3.02 6.74 7.03 5.41 4.15 2.70 1.80 41.15%
EY 33.10 14.84 14.23 18.48 24.10 37.06 55.65 -29.25%
DY 2.94 0.00 0.00 3.85 3.17 0.00 15.50 -66.95%
P/NAPS 0.36 0.41 0.40 0.26 0.18 0.14 0.12 107.86%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 24/05/07 06/03/07 28/11/06 29/08/06 29/05/06 -
Price 3.75 2.95 3.78 2.90 2.67 2.23 1.52 -
P/RPS 0.41 0.33 0.46 0.42 0.40 0.37 0.31 20.46%
P/EPS 3.33 5.41 7.52 6.04 5.28 3.71 2.12 35.08%
EY 30.01 18.47 13.29 16.57 18.96 26.92 47.23 -26.07%
DY 2.67 0.00 0.00 3.45 2.50 0.00 13.16 -65.43%
P/NAPS 0.40 0.33 0.43 0.29 0.23 0.19 0.14 101.22%

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