[KULIM] YoY Annualized 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- -27.05%
YoY- 247.56%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 5,608,548 3,994,134 2,485,350 1,595,432 1,344,128 1,433,862 933,094 34.80%
PBT 457,744 823,090 325,218 247,252 125,024 255,176 224,900 12.56%
Tax -152,638 -216,424 -90,258 -56,356 -58,706 -127,464 -84,798 10.28%
NP 305,106 606,666 234,960 190,896 66,318 127,712 140,102 13.83%
-
NP to SH 110,606 376,268 152,082 158,548 45,618 164,030 164,656 -6.41%
-
Tax Rate 33.35% 26.29% 27.75% 22.79% 46.96% 49.95% 37.70% -
Total Cost 5,303,442 3,387,468 2,250,390 1,404,536 1,277,810 1,306,150 792,992 37.22%
-
Net Worth 3,234,237 3,066,131 2,478,869 3,036,812 2,663,232 3,062,508 2,272,639 6.05%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - 39,280 - - -
Div Payout % - - - - 86.11% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 3,234,237 3,066,131 2,478,869 3,036,812 2,663,232 3,062,508 2,272,639 6.05%
NOSH 308,610 299,719 279,151 264,070 261,871 242,863 189,071 8.50%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.44% 15.19% 9.45% 11.97% 4.93% 8.91% 15.01% -
ROE 3.42% 12.27% 6.14% 5.22% 1.71% 5.36% 7.25% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1,817.36 1,332.62 890.32 604.17 513.28 590.40 493.51 24.24%
EPS 35.84 125.54 54.48 60.04 17.42 67.54 74.10 -11.39%
DPS 0.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 10.48 10.23 8.88 11.50 10.17 12.61 12.02 -2.25%
Adjusted Per Share Value based on latest NOSH - 264,110
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 398.38 283.71 176.54 113.32 95.47 101.85 66.28 34.80%
EPS 7.86 26.73 10.80 11.26 3.24 11.65 11.70 -6.40%
DPS 0.00 0.00 0.00 0.00 2.79 0.00 0.00 -
NAPS 2.2973 2.1779 1.7608 2.1571 1.8917 2.1753 1.6143 6.05%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.12 4.85 3.67 1.62 1.48 1.25 1.20 -
P/RPS 0.17 0.36 0.41 0.27 0.29 0.21 0.24 -5.58%
P/EPS 8.71 3.86 6.74 2.70 8.50 1.85 1.38 35.90%
EY 11.49 25.88 14.84 37.06 11.77 54.03 72.57 -26.42%
DY 0.00 0.00 0.00 0.00 10.14 0.00 0.00 -
P/NAPS 0.30 0.47 0.41 0.14 0.15 0.10 0.10 20.07%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 30/08/07 29/08/06 30/08/05 26/08/04 27/08/03 -
Price 3.70 3.80 2.95 2.23 1.45 1.12 1.30 -
P/RPS 0.20 0.29 0.33 0.37 0.28 0.19 0.26 -4.27%
P/EPS 10.32 3.03 5.41 3.71 8.32 1.66 1.49 38.02%
EY 9.69 33.04 18.47 26.92 12.01 60.30 66.99 -27.52%
DY 0.00 0.00 0.00 0.00 10.34 0.00 0.00 -
P/NAPS 0.35 0.37 0.33 0.19 0.14 0.09 0.11 21.25%

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