[KULIM] YoY Annualized 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- 366.9%
YoY- 197.18%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 5,265,780 3,411,948 2,281,280 1,497,632 1,229,724 1,333,080 1,041,396 30.97%
PBT 517,288 851,184 307,576 312,716 142,792 281,884 208,596 16.32%
Tax -201,096 -208,340 -88,664 -63,388 -91,884 -127,112 -71,152 18.88%
NP 316,192 642,844 218,912 249,328 50,908 154,772 137,444 14.88%
-
NP to SH 97,628 392,772 139,288 217,336 73,132 187,772 137,444 -5.53%
-
Tax Rate 38.88% 24.48% 28.83% 20.27% 64.35% 45.09% 34.11% -
Total Cost 4,949,588 2,769,104 2,062,368 1,248,304 1,178,816 1,178,308 903,952 32.72%
-
Net Worth 3,160,509 2,801,455 2,434,212 3,227,096 3,810,839 2,858,796 2,228,361 5.99%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - 85,236 - 60,545 75,238 - - -
Div Payout % - 21.70% - 27.86% 102.88% - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 3,160,509 2,801,455 2,434,212 3,227,096 3,810,839 2,858,796 2,228,361 5.99%
NOSH 302,441 284,123 277,245 302,729 376,193 229,437 189,004 8.14%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.00% 18.84% 9.60% 16.65% 4.14% 11.61% 13.20% -
ROE 3.09% 14.02% 5.72% 6.73% 1.92% 6.57% 6.17% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 1,741.09 1,200.87 822.84 494.71 326.89 581.02 550.99 21.11%
EPS 32.28 138.24 50.24 82.36 19.44 81.84 72.72 -12.64%
DPS 0.00 30.00 0.00 20.00 20.00 0.00 0.00 -
NAPS 10.45 9.86 8.78 10.66 10.13 12.46 11.79 -1.98%
Adjusted Per Share Value based on latest NOSH - 302,729
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 374.03 242.35 162.04 106.38 87.35 94.69 73.97 30.97%
EPS 6.93 27.90 9.89 15.44 5.19 13.34 9.76 -5.54%
DPS 0.00 6.05 0.00 4.30 5.34 0.00 0.00 -
NAPS 2.2449 1.9899 1.729 2.2922 2.7069 2.0306 1.5828 5.99%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.49 3.97 3.53 1.29 1.51 1.62 1.20 -
P/RPS 0.14 0.33 0.43 0.26 0.46 0.28 0.22 -7.24%
P/EPS 7.71 2.87 7.03 1.80 7.77 1.98 1.65 29.26%
EY 12.96 34.82 14.23 55.65 12.87 50.52 60.60 -22.65%
DY 0.00 7.56 0.00 15.50 13.25 0.00 0.00 -
P/NAPS 0.24 0.40 0.40 0.12 0.15 0.13 0.10 15.69%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 26/05/08 24/05/07 29/05/06 25/05/05 27/05/04 27/05/03 -
Price 3.12 4.32 3.78 1.52 1.55 1.20 1.14 -
P/RPS 0.18 0.36 0.46 0.31 0.47 0.21 0.21 -2.53%
P/EPS 9.67 3.13 7.52 2.12 7.97 1.47 1.57 35.35%
EY 10.35 32.00 13.29 47.23 12.54 68.20 63.79 -26.12%
DY 0.00 6.94 0.00 13.16 12.90 0.00 0.00 -
P/NAPS 0.30 0.44 0.43 0.14 0.15 0.10 0.10 20.07%

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