[KULIM] QoQ Cumulative 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- 91.6%
YoY- 147.41%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,316,445 3,989,338 3,077,813 1,997,067 852,987 2,741,489 1,909,143 -21.93%
PBT 129,322 667,849 538,518 411,545 212,796 558,793 330,132 -46.43%
Tax -50,274 -141,296 -137,474 -108,212 -52,085 -43,719 -15,849 115.73%
NP 79,048 526,553 401,044 303,333 160,711 515,074 314,283 -60.12%
-
NP to SH 24,407 351,228 251,758 188,134 98,193 426,823 236,353 -77.95%
-
Tax Rate 38.88% 21.16% 25.53% 26.29% 24.48% 7.82% 4.80% -
Total Cost 1,237,397 3,462,785 2,676,769 1,693,734 692,276 2,226,415 1,594,860 -15.55%
-
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 - - 45,090 - 21,309 21,202 21,002 -
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 0.77% 11.11% 8.02% 6.14% 3.51% 15.33% 8.95% -
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 435.27 1,329.35 1,023.87 666.31 300.22 969.75 681.74 -25.83%
EPS 8.07 117.04 83.75 62.77 34.56 150.91 84.40 -79.06%
DPS 0.00 0.00 15.00 0.00 7.50 7.50 7.50 -
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 93.51 283.37 218.62 141.85 60.59 194.73 135.61 -21.93%
EPS 1.73 24.95 17.88 13.36 6.97 30.32 16.79 -77.99%
DPS 0.00 0.00 3.20 0.00 1.51 1.51 1.49 -
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 0.57 0.17 0.27 0.73 1.32 0.41 0.50 9.11%
P/EPS 30.86 1.96 3.28 7.73 11.49 2.63 4.03 288.02%
EY 3.24 51.11 30.45 12.94 8.71 38.03 24.82 -74.23%
DY 0.00 0.00 5.45 0.00 1.89 1.89 2.21 -
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 0.72 0.19 0.23 0.57 1.44 0.47 0.55 19.64%
P/EPS 38.66 2.13 2.87 6.05 12.50 3.05 4.44 322.68%
EY 2.59 47.00 34.90 16.52 8.00 32.82 22.51 -76.31%
DY 0.00 0.00 6.25 0.00 1.74 1.63 2.00 -
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