[KULIM] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 80.59%
YoY- 234.38%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 3,077,813 1,997,067 852,987 2,741,489 1,909,143 1,242,675 570,320 206.72%
PBT 538,518 411,545 212,796 558,793 330,132 162,609 76,894 264.75%
Tax -137,474 -108,212 -52,085 -43,719 -15,849 -45,129 -22,166 236.44%
NP 401,044 303,333 160,711 515,074 314,283 117,480 54,728 275.90%
-
NP to SH 251,758 188,134 98,193 426,823 236,353 76,041 34,822 272.55%
-
Tax Rate 25.53% 26.29% 24.48% 7.82% 4.80% 27.75% 28.83% -
Total Cost 2,676,769 1,693,734 692,276 2,226,415 1,594,860 1,125,195 515,592 198.92%
-
Net Worth 3,138,332 3,066,131 2,801,455 2,784,608 2,640,768 2,478,869 2,434,212 18.40%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 45,090 - 21,309 21,202 21,002 - - -
Div Payout % 17.91% - 21.70% 4.97% 8.89% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 3,138,332 3,066,131 2,801,455 2,784,608 2,640,768 2,478,869 2,434,212 18.40%
NOSH 300,606 299,719 284,123 282,701 280,039 279,151 277,245 5.52%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.03% 15.19% 18.84% 18.79% 16.46% 9.45% 9.60% -
ROE 8.02% 6.14% 3.51% 15.33% 8.95% 3.07% 1.43% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,023.87 666.31 300.22 969.75 681.74 445.16 205.71 190.66%
EPS 83.75 62.77 34.56 150.91 84.40 27.24 12.56 253.04%
DPS 15.00 0.00 7.50 7.50 7.50 0.00 0.00 -
NAPS 10.44 10.23 9.86 9.85 9.43 8.88 8.78 12.20%
Adjusted Per Share Value based on latest NOSH - 282,678
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 218.62 141.85 60.59 194.73 135.61 88.27 40.51 206.72%
EPS 17.88 13.36 6.97 30.32 16.79 5.40 2.47 272.86%
DPS 3.20 0.00 1.51 1.51 1.49 0.00 0.00 -
NAPS 2.2292 2.1779 1.9899 1.9779 1.8758 1.7608 1.729 18.40%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.75 4.85 3.97 3.97 3.40 3.67 3.53 -
P/RPS 0.27 0.73 1.32 0.41 0.50 0.82 1.72 -70.80%
P/EPS 3.28 7.73 11.49 2.63 4.03 13.47 28.11 -76.02%
EY 30.45 12.94 8.71 38.03 24.82 7.42 3.56 316.60%
DY 5.45 0.00 1.89 1.89 2.21 0.00 0.00 -
P/NAPS 0.26 0.47 0.40 0.40 0.36 0.41 0.40 -24.90%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 26/05/08 28/02/08 29/11/07 30/08/07 24/05/07 -
Price 2.40 3.80 4.32 4.60 3.75 2.95 3.78 -
P/RPS 0.23 0.57 1.44 0.47 0.55 0.66 1.84 -74.90%
P/EPS 2.87 6.05 12.50 3.05 4.44 10.83 30.10 -79.03%
EY 34.90 16.52 8.00 32.82 22.51 9.23 3.32 377.81%
DY 6.25 0.00 1.74 1.63 2.00 0.00 0.00 -
P/NAPS 0.23 0.37 0.44 0.47 0.40 0.33 0.43 -34.03%

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