[KULIM] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 118.37%
YoY- -4.08%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 852,987 2,741,489 1,909,143 1,242,675 570,320 1,836,531 1,320,795 -25.26%
PBT 212,796 558,793 330,132 162,609 76,894 221,558 166,035 17.97%
Tax -52,085 -43,719 -15,849 -45,129 -22,166 -51,617 -37,775 23.85%
NP 160,711 515,074 314,283 117,480 54,728 169,941 128,260 16.20%
-
NP to SH 98,193 426,823 236,353 76,041 34,822 127,648 100,344 -1.43%
-
Tax Rate 24.48% 7.82% 4.80% 27.75% 28.83% 23.30% 22.75% -
Total Cost 692,276 2,226,415 1,594,860 1,125,195 515,592 1,666,590 1,192,535 -30.38%
-
Net Worth 2,801,455 2,784,608 2,640,768 2,478,869 2,434,212 2,701,874 3,058,430 -5.67%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 21,309 21,202 21,002 - - 26,567 13,217 37.45%
Div Payout % 21.70% 4.97% 8.89% - - 20.81% 13.17% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,801,455 2,784,608 2,640,768 2,478,869 2,434,212 2,701,874 3,058,430 -5.67%
NOSH 284,123 282,701 280,039 279,151 277,245 265,671 264,341 4.92%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 18.84% 18.79% 16.46% 9.45% 9.60% 9.25% 9.71% -
ROE 3.51% 15.33% 8.95% 3.07% 1.43% 4.72% 3.28% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 300.22 969.75 681.74 445.16 205.71 691.28 499.65 -28.77%
EPS 34.56 150.91 84.40 27.24 12.56 48.04 37.96 -6.05%
DPS 7.50 7.50 7.50 0.00 0.00 10.00 5.00 31.00%
NAPS 9.86 9.85 9.43 8.88 8.78 10.17 11.57 -10.10%
Adjusted Per Share Value based on latest NOSH - 279,132
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 60.59 194.73 135.61 88.27 40.51 130.45 93.82 -25.26%
EPS 6.97 30.32 16.79 5.40 2.47 9.07 7.13 -1.50%
DPS 1.51 1.51 1.49 0.00 0.00 1.89 0.94 37.12%
NAPS 1.9899 1.9779 1.8758 1.7608 1.729 1.9192 2.1724 -5.67%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.97 3.97 3.40 3.67 3.53 2.60 2.10 -
P/RPS 1.32 0.41 0.50 0.82 1.72 0.38 0.42 114.41%
P/EPS 11.49 2.63 4.03 13.47 28.11 5.41 5.53 62.75%
EY 8.71 38.03 24.82 7.42 3.56 18.48 18.08 -38.51%
DY 1.89 1.89 2.21 0.00 0.00 3.85 2.38 -14.23%
P/NAPS 0.40 0.40 0.36 0.41 0.40 0.26 0.18 70.20%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 28/02/08 29/11/07 30/08/07 24/05/07 06/03/07 28/11/06 -
Price 4.32 4.60 3.75 2.95 3.78 2.90 2.67 -
P/RPS 1.44 0.47 0.55 0.66 1.84 0.42 0.53 94.59%
P/EPS 12.50 3.05 4.44 10.83 30.10 6.04 7.03 46.71%
EY 8.00 32.82 22.51 9.23 3.32 16.57 14.22 -31.82%
DY 1.74 1.63 2.00 0.00 0.00 3.45 1.87 -4.68%
P/NAPS 0.44 0.47 0.40 0.33 0.43 0.29 0.23 54.04%

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