[KULIM] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.72%
YoY- -35.91%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,741,489 1,909,143 1,242,675 570,320 1,836,531 1,320,795 797,716 127.22%
PBT 558,793 330,132 162,609 76,894 221,558 166,035 123,626 172.62%
Tax -43,719 -15,849 -45,129 -22,166 -51,617 -37,775 -28,178 33.91%
NP 515,074 314,283 117,480 54,728 169,941 128,260 95,448 206.71%
-
NP to SH 426,823 236,353 76,041 34,822 127,648 100,344 79,274 206.25%
-
Tax Rate 7.82% 4.80% 27.75% 28.83% 23.30% 22.75% 22.79% -
Total Cost 2,226,415 1,594,860 1,125,195 515,592 1,666,590 1,192,535 702,268 115.35%
-
Net Worth 2,784,608 2,640,768 2,478,869 2,434,212 2,701,874 3,058,430 3,036,812 -5.60%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 21,202 21,002 - - 26,567 13,217 - -
Div Payout % 4.97% 8.89% - - 20.81% 13.17% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,784,608 2,640,768 2,478,869 2,434,212 2,701,874 3,058,430 3,036,812 -5.60%
NOSH 282,701 280,039 279,151 277,245 265,671 264,341 264,070 4.63%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 18.79% 16.46% 9.45% 9.60% 9.25% 9.71% 11.97% -
ROE 15.33% 8.95% 3.07% 1.43% 4.72% 3.28% 2.61% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 969.75 681.74 445.16 205.71 691.28 499.65 302.08 117.15%
EPS 150.91 84.40 27.24 12.56 48.04 37.96 30.02 192.59%
DPS 7.50 7.50 0.00 0.00 10.00 5.00 0.00 -
NAPS 9.85 9.43 8.88 8.78 10.17 11.57 11.50 -9.78%
Adjusted Per Share Value based on latest NOSH - 277,245
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 194.73 135.61 88.27 40.51 130.45 93.82 56.66 127.22%
EPS 30.32 16.79 5.40 2.47 9.07 7.13 5.63 206.30%
DPS 1.51 1.49 0.00 0.00 1.89 0.94 0.00 -
NAPS 1.9779 1.8758 1.7608 1.729 1.9192 2.1724 2.1571 -5.60%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.97 3.40 3.67 3.53 2.60 2.10 1.62 -
P/RPS 0.41 0.50 0.82 1.72 0.38 0.42 0.54 -16.73%
P/EPS 2.63 4.03 13.47 28.11 5.41 5.53 5.40 -38.01%
EY 38.03 24.82 7.42 3.56 18.48 18.08 18.53 61.28%
DY 1.89 2.21 0.00 0.00 3.85 2.38 0.00 -
P/NAPS 0.40 0.36 0.41 0.40 0.26 0.18 0.14 100.96%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 30/08/07 24/05/07 06/03/07 28/11/06 29/08/06 -
Price 4.60 3.75 2.95 3.78 2.90 2.67 2.23 -
P/RPS 0.47 0.55 0.66 1.84 0.42 0.53 0.74 -26.05%
P/EPS 3.05 4.44 10.83 30.10 6.04 7.03 7.43 -44.67%
EY 32.82 22.51 9.23 3.32 16.57 14.22 13.46 80.86%
DY 1.63 2.00 0.00 0.00 3.45 1.87 0.00 -
P/NAPS 0.47 0.40 0.33 0.43 0.29 0.23 0.19 82.60%

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