[KULIM] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.72%
YoY- -35.91%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,233,814 1,316,445 852,987 570,320 374,408 307,431 333,270 24.36%
PBT 150,091 129,322 212,796 76,894 78,179 35,698 70,471 13.42%
Tax -34,666 -50,274 -52,085 -22,166 -15,847 -22,971 -31,778 1.45%
NP 115,425 79,048 160,711 54,728 62,332 12,727 38,693 19.97%
-
NP to SH 61,895 24,407 98,193 34,822 54,334 18,283 46,943 4.71%
-
Tax Rate 23.10% 38.88% 24.48% 28.83% 20.27% 64.35% 45.09% -
Total Cost 1,118,389 1,237,397 692,276 515,592 312,076 294,704 294,577 24.88%
-
Net Worth 3,122,855 3,160,509 2,801,455 2,434,212 3,227,096 3,810,839 2,858,796 1.48%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 21,309 - 15,136 18,809 - -
Div Payout % - - 21.70% - 27.86% 102.88% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 3,122,855 3,160,509 2,801,455 2,434,212 3,227,096 3,810,839 2,858,796 1.48%
NOSH 312,285 302,441 284,123 277,245 302,729 376,193 229,437 5.26%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.36% 6.00% 18.84% 9.60% 16.65% 4.14% 11.61% -
ROE 1.98% 0.77% 3.51% 1.43% 1.68% 0.48% 1.64% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 395.09 435.27 300.22 205.71 123.68 81.72 145.25 18.13%
EPS 16.40 8.07 34.56 12.56 20.59 4.86 20.46 -3.61%
DPS 0.00 0.00 7.50 0.00 5.00 5.00 0.00 -
NAPS 10.00 10.45 9.86 8.78 10.66 10.13 12.46 -3.59%
Adjusted Per Share Value based on latest NOSH - 277,245
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 87.64 93.51 60.59 40.51 26.59 21.84 23.67 24.36%
EPS 4.40 1.73 6.97 2.47 3.86 1.30 3.33 4.75%
DPS 0.00 0.00 1.51 0.00 1.08 1.34 0.00 -
NAPS 2.2182 2.2449 1.9899 1.729 2.2922 2.7069 2.0306 1.48%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.56 2.49 3.97 3.53 1.29 1.51 1.62 -
P/RPS 0.90 0.57 1.32 1.72 1.04 1.85 1.12 -3.57%
P/EPS 17.96 30.86 11.49 28.11 7.19 31.07 7.92 14.61%
EY 5.57 3.24 8.71 3.56 13.91 3.22 12.63 -12.74%
DY 0.00 0.00 1.89 0.00 3.88 3.31 0.00 -
P/NAPS 0.36 0.24 0.40 0.40 0.12 0.15 0.13 18.49%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 26/05/09 26/05/08 24/05/07 29/05/06 25/05/05 27/05/04 -
Price 3.66 3.12 4.32 3.78 1.52 1.55 1.20 -
P/RPS 0.93 0.72 1.44 1.84 1.23 1.90 0.83 1.91%
P/EPS 18.47 38.66 12.50 30.10 8.47 31.89 5.87 21.04%
EY 5.42 2.59 8.00 3.32 11.81 3.14 17.05 -17.38%
DY 0.00 0.00 1.74 0.00 3.29 3.23 0.00 -
P/NAPS 0.37 0.30 0.44 0.43 0.14 0.15 0.10 24.35%

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