[KULIM] QoQ TTM 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- 113.31%
YoY- 135.39%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,530,321 3,047,929 2,765,262 2,416,464 2,273,075 2,034,695 1,838,783 54.53%
PBT 811,012 694,211 558,309 383,691 258,580 222,079 223,364 136.41%
Tax -95,398 -61,227 -31,308 -29,093 -67,970 -58,345 -52,026 49.86%
NP 715,614 632,984 527,001 354,598 190,610 163,734 171,338 159.57%
-
NP to SH 518,450 467,754 404,383 262,122 122,883 108,569 128,081 154.20%
-
Tax Rate 11.76% 8.82% 5.61% 7.58% 26.29% 26.27% 23.29% -
Total Cost 2,814,707 2,414,945 2,238,261 2,061,866 2,082,465 1,870,961 1,667,445 41.81%
-
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 42,310 42,310 21,001 34,287 26,506 26,506 54,848 -15.90%
Div Payout % 8.16% 9.05% 5.19% 13.08% 21.57% 24.41% 42.82% -
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 20.27% 20.77% 19.06% 14.67% 8.39% 8.05% 9.32% -
ROE 16.91% 16.70% 11.45% 9.93% 4.96% 4.46% 5.46% -
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 1,177.93 1,072.75 978.23 862.96 814.34 733.90 691.98 42.61%
EPS 172.99 164.63 143.05 93.61 44.02 39.16 48.20 134.59%
DPS 14.12 15.00 7.50 12.24 9.50 9.56 20.64 -22.37%
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 250.76 216.50 196.42 171.64 161.46 144.53 130.61 54.53%
EPS 36.83 33.22 28.72 18.62 8.73 7.71 9.10 154.18%
DPS 3.01 3.01 1.49 2.44 1.88 1.88 3.90 -15.87%
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 0.41 0.37 0.41 0.39 0.45 0.48 0.38 5.20%
P/EPS 2.80 2.41 2.78 3.63 8.34 9.01 5.39 -35.40%
EY 35.67 41.47 36.03 27.53 12.00 11.09 18.54 54.75%
DY 2.91 3.78 1.89 3.60 2.59 2.71 7.94 -48.81%
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 0.32 0.40 0.47 0.43 0.36 0.52 0.42 -16.59%
P/EPS 2.20 2.62 3.22 4.01 6.70 9.65 6.02 -48.91%
EY 45.52 38.11 31.10 24.96 14.92 10.36 16.62 95.87%
DY 3.72 3.47 1.63 3.27 3.22 2.53 7.12 -35.15%
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