[KULIM] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 393.23%
YoY- 197.18%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 517,988 523,079 423,308 374,408 332,857 325,287 364,633 26.28%
PBT 57,326 42,412 45,447 78,179 24,652 23,332 26,814 65.72%
Tax -14,251 -9,597 -12,331 -15,847 -5,565 -16,031 -11,938 12.49%
NP 43,075 32,815 33,116 62,332 19,087 7,301 14,876 102.76%
-
NP to SH 27,742 21,073 24,932 54,334 11,016 3,056 10,082 96.00%
-
Tax Rate 24.86% 22.63% 27.13% 20.27% 22.57% 68.71% 44.52% -
Total Cost 474,913 490,264 390,192 312,076 313,770 317,986 349,757 22.55%
-
Net Worth 2,346,378 3,059,154 3,037,267 3,227,096 4,850,527 2,645,921 2,663,219 -8.07%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 13,286 13,220 - 15,136 33,590 19,589 19,640 -22.88%
Div Payout % 47.89% 62.74% - 27.86% 304.93% 641.03% 194.81% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 2,346,378 3,059,154 3,037,267 3,227,096 4,850,527 2,645,921 2,663,219 -8.07%
NOSH 265,727 264,404 264,110 302,729 447,878 261,196 261,870 0.97%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.32% 6.27% 7.82% 16.65% 5.73% 2.24% 4.08% -
ROE 1.18% 0.69% 0.82% 1.68% 0.23% 0.12% 0.38% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 194.93 197.83 160.28 123.68 74.32 124.54 139.24 25.06%
EPS 10.44 7.97 9.44 20.59 4.20 1.17 3.85 94.10%
DPS 5.00 5.00 0.00 5.00 7.50 7.50 7.50 -23.62%
NAPS 8.83 11.57 11.50 10.66 10.83 10.13 10.17 -8.96%
Adjusted Per Share Value based on latest NOSH - 302,729
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 36.79 37.15 30.07 26.59 23.64 23.11 25.90 26.28%
EPS 1.97 1.50 1.77 3.86 0.78 0.22 0.72 95.26%
DPS 0.94 0.94 0.00 1.08 2.39 1.39 1.40 -23.26%
NAPS 1.6667 2.1729 2.1574 2.2922 3.4454 1.8794 1.8917 -8.07%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.60 2.10 1.62 1.29 1.23 1.40 1.48 -
P/RPS 1.33 1.06 1.01 1.04 1.66 1.12 1.06 16.28%
P/EPS 24.90 26.35 17.16 7.19 50.01 119.66 38.44 -25.07%
EY 4.02 3.80 5.83 13.91 2.00 0.84 2.60 33.60%
DY 1.92 2.38 0.00 3.88 6.10 5.36 5.07 -47.56%
P/NAPS 0.29 0.18 0.14 0.12 0.11 0.14 0.15 55.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 06/03/07 28/11/06 29/08/06 29/05/06 27/02/06 29/11/05 30/08/05 -
Price 2.90 2.67 2.23 1.52 1.39 1.27 1.45 -
P/RPS 1.49 1.35 1.39 1.23 1.87 1.02 1.04 27.00%
P/EPS 27.78 33.50 23.62 8.47 56.51 108.55 37.66 -18.31%
EY 3.60 2.99 4.23 11.81 1.77 0.92 2.66 22.28%
DY 1.72 1.87 0.00 3.29 5.40 5.91 5.17 -51.89%
P/NAPS 0.33 0.23 0.19 0.14 0.13 0.13 0.14 76.83%

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