[KULIM] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -54.11%
YoY- 147.29%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 570,320 517,988 523,079 423,308 374,408 332,857 325,287 45.45%
PBT 76,894 57,326 42,412 45,447 78,179 24,652 23,332 121.62%
Tax -22,166 -14,251 -9,597 -12,331 -15,847 -5,565 -16,031 24.13%
NP 54,728 43,075 32,815 33,116 62,332 19,087 7,301 283.48%
-
NP to SH 34,822 27,742 21,073 24,932 54,334 11,016 3,056 407.12%
-
Tax Rate 28.83% 24.86% 22.63% 27.13% 20.27% 22.57% 68.71% -
Total Cost 515,592 474,913 490,264 390,192 312,076 313,770 317,986 38.05%
-
Net Worth 2,434,212 2,346,378 3,059,154 3,037,267 3,227,096 4,850,527 2,645,921 -5.41%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 13,286 13,220 - 15,136 33,590 19,589 -
Div Payout % - 47.89% 62.74% - 27.86% 304.93% 641.03% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,434,212 2,346,378 3,059,154 3,037,267 3,227,096 4,850,527 2,645,921 -5.41%
NOSH 277,245 265,727 264,404 264,110 302,729 447,878 261,196 4.05%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.60% 8.32% 6.27% 7.82% 16.65% 5.73% 2.24% -
ROE 1.43% 1.18% 0.69% 0.82% 1.68% 0.23% 0.12% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 205.71 194.93 197.83 160.28 123.68 74.32 124.54 39.77%
EPS 12.56 10.44 7.97 9.44 20.59 4.20 1.17 387.33%
DPS 0.00 5.00 5.00 0.00 5.00 7.50 7.50 -
NAPS 8.78 8.83 11.57 11.50 10.66 10.83 10.13 -9.10%
Adjusted Per Share Value based on latest NOSH - 264,110
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 40.51 36.79 37.15 30.07 26.59 23.64 23.11 45.43%
EPS 2.47 1.97 1.50 1.77 3.86 0.78 0.22 402.13%
DPS 0.00 0.94 0.94 0.00 1.08 2.39 1.39 -
NAPS 1.729 1.6667 2.1729 2.1574 2.2922 3.4454 1.8794 -5.41%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.53 2.60 2.10 1.62 1.29 1.23 1.40 -
P/RPS 1.72 1.33 1.06 1.01 1.04 1.66 1.12 33.14%
P/EPS 28.11 24.90 26.35 17.16 7.19 50.01 119.66 -61.96%
EY 3.56 4.02 3.80 5.83 13.91 2.00 0.84 162.11%
DY 0.00 1.92 2.38 0.00 3.88 6.10 5.36 -
P/NAPS 0.40 0.29 0.18 0.14 0.12 0.11 0.14 101.48%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 06/03/07 28/11/06 29/08/06 29/05/06 27/02/06 29/11/05 -
Price 3.78 2.90 2.67 2.23 1.52 1.39 1.27 -
P/RPS 1.84 1.49 1.35 1.39 1.23 1.87 1.02 48.24%
P/EPS 30.10 27.78 33.50 23.62 8.47 56.51 108.55 -57.51%
EY 3.32 3.60 2.99 4.23 11.81 1.77 0.92 135.45%
DY 0.00 1.72 1.87 0.00 3.29 5.40 5.91 -
P/NAPS 0.43 0.33 0.23 0.19 0.14 0.13 0.13 122.16%

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