[KULIM] YoY Cumulative 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- 45.9%
YoY- 247.56%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,804,274 1,997,067 1,242,675 797,716 672,064 716,931 466,547 34.80%
PBT 228,872 411,545 162,609 123,626 62,512 127,588 112,450 12.56%
Tax -76,319 -108,212 -45,129 -28,178 -29,353 -63,732 -42,399 10.28%
NP 152,553 303,333 117,480 95,448 33,159 63,856 70,051 13.83%
-
NP to SH 55,303 188,134 76,041 79,274 22,809 82,015 82,328 -6.41%
-
Tax Rate 33.35% 26.29% 27.75% 22.79% 46.96% 49.95% 37.70% -
Total Cost 2,651,721 1,693,734 1,125,195 702,268 638,905 653,075 396,496 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 - - - - 19,640 - - -
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 1.71% 6.14% 3.07% 2.61% 0.86% 2.68% 3.62% -
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 908.68 666.31 445.16 302.08 256.64 295.20 246.76 24.24%
EPS 17.92 62.77 27.24 30.02 8.71 33.77 37.05 -11.39%
DPS 0.00 0.00 0.00 0.00 7.50 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 199.19 141.85 88.27 56.66 47.74 50.92 33.14 34.80%
EPS 3.93 13.36 5.40 5.63 1.62 5.83 5.85 -6.40%
DPS 0.00 0.00 0.00 0.00 1.40 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 0.34 0.73 0.82 0.54 0.58 0.42 0.49 -5.90%
P/EPS 17.41 7.73 13.47 5.40 16.99 3.70 2.76 35.89%
EY 5.74 12.94 7.42 18.53 5.89 27.02 36.29 -26.43%
DY 0.00 0.00 0.00 0.00 5.07 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 0.41 0.57 0.66 0.74 0.56 0.38 0.53 -4.18%
P/EPS 20.65 6.05 10.83 7.43 16.65 3.32 2.99 37.95%
EY 4.84 16.52 9.23 13.46 6.01 30.15 33.49 -27.53%
DY 0.00 0.00 0.00 0.00 5.17 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