[KULIM] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 366.9%
YoY- 197.18%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,836,531 1,761,060 1,595,432 1,497,632 1,330,208 1,329,801 1,344,128 23.06%
PBT 221,558 221,380 247,252 312,716 120,164 114,458 125,024 46.28%
Tax -51,617 -50,366 -56,356 -63,388 -50,949 -60,512 -58,706 -8.20%
NP 169,941 171,013 190,896 249,328 69,215 53,946 66,318 86.93%
-
NP to SH 127,648 133,792 158,548 217,336 46,549 34,486 45,618 98.20%
-
Tax Rate 23.30% 22.75% 22.79% 20.27% 42.40% 52.87% 46.96% -
Total Cost 1,666,590 1,590,046 1,404,536 1,248,304 1,260,993 1,275,854 1,277,810 19.31%
-
Net Worth 2,701,874 3,058,430 3,036,812 3,227,096 3,848,717 2,657,327 2,663,232 0.96%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 26,567 17,622 - 60,545 31,650 26,232 39,280 -22.89%
Div Payout % 20.81% 13.17% - 27.86% 67.99% 76.06% 86.11% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 2,701,874 3,058,430 3,036,812 3,227,096 3,848,717 2,657,327 2,663,232 0.96%
NOSH 265,671 264,341 264,070 302,729 422,008 262,322 261,871 0.96%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.25% 9.71% 11.97% 16.65% 5.20% 4.06% 4.93% -
ROE 4.72% 4.37% 5.22% 6.73% 1.21% 1.30% 1.71% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 691.28 666.21 604.17 494.71 315.21 506.93 513.28 21.88%
EPS 48.04 50.61 60.04 82.36 17.73 13.15 17.42 96.29%
DPS 10.00 6.67 0.00 20.00 7.50 10.00 15.00 -23.62%
NAPS 10.17 11.57 11.50 10.66 9.12 10.13 10.17 0.00%
Adjusted Per Share Value based on latest NOSH - 302,729
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 130.45 125.09 113.32 106.38 94.49 94.46 95.47 23.06%
EPS 9.07 9.50 11.26 15.44 3.31 2.45 3.24 98.25%
DPS 1.89 1.25 0.00 4.30 2.25 1.86 2.79 -22.81%
NAPS 1.9192 2.1724 2.1571 2.2922 2.7338 1.8875 1.8917 0.96%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.60 2.10 1.62 1.29 1.23 1.40 1.48 -
P/RPS 0.38 0.32 0.27 0.26 0.39 0.28 0.29 19.68%
P/EPS 5.41 4.15 2.70 1.80 11.15 10.65 8.50 -25.94%
EY 18.48 24.10 37.06 55.65 8.97 9.39 11.77 34.97%
DY 3.85 3.17 0.00 15.50 6.10 7.14 10.14 -47.47%
P/NAPS 0.26 0.18 0.14 0.12 0.13 0.14 0.15 44.15%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 06/03/07 28/11/06 29/08/06 29/05/06 27/02/06 29/11/05 30/08/05 -
Price 2.90 2.67 2.23 1.52 1.39 1.27 1.45 -
P/RPS 0.42 0.40 0.37 0.31 0.44 0.25 0.28 30.94%
P/EPS 6.04 5.28 3.71 2.12 12.60 9.66 8.32 -19.17%
EY 16.57 18.96 26.92 47.23 7.94 10.35 12.01 23.86%
DY 3.45 2.50 0.00 13.16 5.40 7.87 10.34 -51.79%
P/NAPS 0.29 0.23 0.19 0.14 0.15 0.13 0.14 62.28%

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