[KULIM] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 54.27%
YoY- 215.72%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 3,944,599 3,530,321 3,047,929 2,765,262 2,416,464 2,273,075 2,034,695 55.29%
PBT 770,462 811,012 694,211 558,309 383,691 258,580 222,079 128.65%
Tax -153,940 -95,398 -61,227 -31,308 -29,093 -67,970 -58,345 90.60%
NP 616,522 715,614 632,984 527,001 354,598 190,610 163,734 141.44%
-
NP to SH 421,762 518,450 467,754 404,383 262,122 122,883 108,569 146.50%
-
Tax Rate 19.98% 11.76% 8.82% 5.61% 7.58% 26.29% 26.27% -
Total Cost 3,328,077 2,814,707 2,414,945 2,238,261 2,061,866 2,082,465 1,870,961 46.65%
-
Net Worth 3,139,104 3,066,000 2,801,455 3,530,657 2,640,597 2,478,694 2,434,212 18.42%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 43,860 42,310 42,310 21,001 34,287 26,506 26,506 39.77%
Div Payout % 10.40% 8.16% 9.05% 5.19% 13.08% 21.57% 24.41% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 3,139,104 3,066,000 2,801,455 3,530,657 2,640,597 2,478,694 2,434,212 18.42%
NOSH 300,680 299,706 284,123 282,678 280,020 279,132 277,245 5.54%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.63% 20.27% 20.77% 19.06% 14.67% 8.39% 8.05% -
ROE 13.44% 16.91% 16.70% 11.45% 9.93% 4.96% 4.46% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,311.89 1,177.93 1,072.75 978.23 862.96 814.34 733.90 47.13%
EPS 140.27 172.99 164.63 143.05 93.61 44.02 39.16 133.56%
DPS 14.59 14.12 15.00 7.50 12.24 9.50 9.56 32.45%
NAPS 10.44 10.23 9.86 12.49 9.43 8.88 8.78 12.20%
Adjusted Per Share Value based on latest NOSH - 282,678
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 280.19 250.76 216.50 196.42 171.64 161.46 144.53 55.28%
EPS 29.96 36.83 33.22 28.72 18.62 8.73 7.71 146.55%
DPS 3.12 3.01 3.01 1.49 2.44 1.88 1.88 40.04%
NAPS 2.2297 2.1778 1.9899 2.5079 1.8756 1.7606 1.729 18.42%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.75 4.85 3.97 3.97 3.40 3.67 3.53 -
P/RPS 0.21 0.41 0.37 0.41 0.39 0.45 0.48 -42.28%
P/EPS 1.96 2.80 2.41 2.78 3.63 8.34 9.01 -63.72%
EY 51.01 35.67 41.47 36.03 27.53 12.00 11.09 175.80%
DY 5.30 2.91 3.78 1.89 3.60 2.59 2.71 56.19%
P/NAPS 0.26 0.47 0.40 0.32 0.36 0.41 0.40 -24.90%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 26/05/08 28/02/08 29/11/07 30/08/07 24/05/07 -
Price 2.40 3.80 4.32 4.60 3.75 2.95 3.78 -
P/RPS 0.18 0.32 0.40 0.47 0.43 0.36 0.52 -50.60%
P/EPS 1.71 2.20 2.62 3.22 4.01 6.70 9.65 -68.35%
EY 58.45 45.52 38.11 31.10 24.96 14.92 10.36 215.92%
DY 6.08 3.72 3.47 1.63 3.27 3.22 2.53 79.12%
P/NAPS 0.23 0.37 0.44 0.37 0.40 0.33 0.43 -34.03%

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