[KULIM] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 308.48%
YoY- 660.75%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,144,080 852,987 866,786 666,468 661,688 570,320 517,988 69.68%
PBT 198,749 212,796 231,944 167,523 81,948 76,894 57,326 129.24%
Tax -56,127 -52,085 -16,466 29,280 -21,956 -22,166 -14,251 149.60%
NP 142,622 160,711 215,478 196,803 59,992 54,728 43,075 122.30%
-
NP to SH 89,942 98,193 170,003 160,312 39,246 34,822 27,742 119.21%
-
Tax Rate 28.24% 24.48% 7.10% -17.48% 26.79% 28.83% 24.86% -
Total Cost 1,001,458 692,276 651,308 469,665 601,696 515,592 474,913 64.51%
-
Net Worth 3,066,000 2,801,455 3,530,657 2,640,597 2,478,694 2,434,212 2,346,378 19.54%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 21,309 - 21,001 - - 13,286 -
Div Payout % - 21.70% - 13.10% - - 47.89% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 3,066,000 2,801,455 3,530,657 2,640,597 2,478,694 2,434,212 2,346,378 19.54%
NOSH 299,706 284,123 282,678 280,020 279,132 277,245 265,727 8.36%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.47% 18.84% 24.86% 29.53% 9.07% 9.60% 8.32% -
ROE 2.93% 3.51% 4.82% 6.07% 1.58% 1.43% 1.18% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 381.73 300.22 306.63 238.01 237.05 205.71 194.93 56.58%
EPS 30.01 34.56 60.14 57.25 14.06 12.56 10.44 102.29%
DPS 0.00 7.50 0.00 7.50 0.00 0.00 5.00 -
NAPS 10.23 9.86 12.49 9.43 8.88 8.78 8.83 10.31%
Adjusted Per Share Value based on latest NOSH - 280,020
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 81.26 60.59 61.57 47.34 47.00 40.51 36.79 69.68%
EPS 6.39 6.97 12.08 11.39 2.79 2.47 1.97 119.28%
DPS 0.00 1.51 0.00 1.49 0.00 0.00 0.94 -
NAPS 2.1778 1.9899 2.5079 1.8756 1.7606 1.729 1.6667 19.53%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.85 3.97 3.97 3.40 3.67 3.53 2.60 -
P/RPS 1.27 1.32 1.29 1.43 1.55 1.72 1.33 -3.03%
P/EPS 16.16 11.49 6.60 5.94 26.10 28.11 24.90 -25.06%
EY 6.19 8.71 15.15 16.84 3.83 3.56 4.02 33.37%
DY 0.00 1.89 0.00 2.21 0.00 0.00 1.92 -
P/NAPS 0.47 0.40 0.32 0.36 0.41 0.40 0.29 38.01%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 26/05/08 28/02/08 29/11/07 30/08/07 24/05/07 06/03/07 -
Price 3.80 4.32 4.60 3.75 2.95 3.78 2.90 -
P/RPS 1.00 1.44 1.50 1.58 1.24 1.84 1.49 -23.36%
P/EPS 12.66 12.50 7.65 6.55 20.98 30.10 27.78 -40.80%
EY 7.90 8.00 13.07 15.27 4.77 3.32 3.60 68.94%
DY 0.00 1.74 0.00 2.00 0.00 0.00 1.72 -
P/NAPS 0.37 0.44 0.37 0.40 0.33 0.43 0.33 7.93%

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