[KULIM] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 79.97%
YoY- -76.48%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,320,795 797,716 374,408 1,330,208 997,351 672,064 307,431 164.04%
PBT 166,035 123,626 78,179 120,164 85,844 62,512 35,698 178.37%
Tax -37,775 -28,178 -15,847 -50,949 -45,384 -29,353 -22,971 39.27%
NP 128,260 95,448 62,332 69,215 40,460 33,159 12,727 365.90%
-
NP to SH 100,344 79,274 54,334 46,549 25,865 22,809 18,283 210.82%
-
Tax Rate 22.75% 22.79% 20.27% 42.40% 52.87% 46.96% 64.35% -
Total Cost 1,192,535 702,268 312,076 1,260,993 956,891 638,905 294,704 153.71%
-
Net Worth 3,058,430 3,036,812 3,227,096 3,848,717 2,657,327 2,663,232 3,810,839 -13.62%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 13,217 - 15,136 31,650 19,674 19,640 18,809 -20.94%
Div Payout % 13.17% - 27.86% 67.99% 76.06% 86.11% 102.88% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 3,058,430 3,036,812 3,227,096 3,848,717 2,657,327 2,663,232 3,810,839 -13.62%
NOSH 264,341 264,070 302,729 422,008 262,322 261,871 376,193 -20.94%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.71% 11.97% 16.65% 5.20% 4.06% 4.93% 4.14% -
ROE 3.28% 2.61% 1.68% 1.21% 0.97% 0.86% 0.48% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 499.65 302.08 123.68 315.21 380.20 256.64 81.72 234.00%
EPS 37.96 30.02 20.59 17.73 9.86 8.71 4.86 293.17%
DPS 5.00 0.00 5.00 7.50 7.50 7.50 5.00 0.00%
NAPS 11.57 11.50 10.66 9.12 10.13 10.17 10.13 9.25%
Adjusted Per Share Value based on latest NOSH - 447,878
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 93.82 56.66 26.59 94.49 70.84 47.74 21.84 164.02%
EPS 7.13 5.63 3.86 3.31 1.84 1.62 1.30 210.68%
DPS 0.94 0.00 1.08 2.25 1.40 1.40 1.34 -21.03%
NAPS 2.1724 2.1571 2.2922 2.7338 1.8875 1.8917 2.7069 -13.62%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.10 1.62 1.29 1.23 1.40 1.48 1.51 -
P/RPS 0.42 0.54 1.04 0.39 0.37 0.58 1.85 -62.75%
P/EPS 5.53 5.40 7.19 11.15 14.20 16.99 31.07 -68.32%
EY 18.08 18.53 13.91 8.97 7.04 5.89 3.22 215.57%
DY 2.38 0.00 3.88 6.10 5.36 5.07 3.31 -19.72%
P/NAPS 0.18 0.14 0.12 0.13 0.14 0.15 0.15 12.91%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 29/05/06 27/02/06 29/11/05 30/08/05 25/05/05 -
Price 2.67 2.23 1.52 1.39 1.27 1.45 1.55 -
P/RPS 0.53 0.74 1.23 0.44 0.33 0.56 1.90 -57.27%
P/EPS 7.03 7.43 8.47 12.60 12.88 16.65 31.89 -63.47%
EY 14.22 13.46 11.81 7.94 7.76 6.01 3.14 173.47%
DY 1.87 0.00 3.29 5.40 5.91 5.17 3.23 -30.51%
P/NAPS 0.23 0.19 0.14 0.15 0.13 0.14 0.15 32.93%

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