[KULIM] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 12.7%
YoY- 57.41%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,361,004 1,487,828 1,144,080 661,688 423,308 364,633 383,661 23.48%
PBT 144,103 99,549 198,749 81,948 45,447 26,814 57,117 16.66%
Tax -60,840 -26,045 -56,127 -21,956 -12,331 -11,938 -31,954 11.32%
NP 83,263 73,504 142,622 59,992 33,116 14,876 25,163 22.06%
-
NP to SH 14,658 30,896 89,942 39,246 24,932 10,082 35,072 -13.52%
-
Tax Rate 42.22% 26.16% 28.24% 26.79% 27.13% 44.52% 55.94% -
Total Cost 1,277,741 1,414,324 1,001,458 601,696 390,192 349,757 358,498 23.58%
-
Net Worth 3,341,023 3,234,665 3,066,000 2,478,694 3,037,267 2,663,219 3,322,749 0.09%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - 19,640 - -
Div Payout % - - - - - 194.81% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 3,341,023 3,234,665 3,066,000 2,478,694 3,037,267 2,663,219 3,322,749 0.09%
NOSH 312,537 308,651 299,706 279,132 264,110 261,870 263,501 2.88%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.12% 4.94% 12.47% 9.07% 7.82% 4.08% 6.56% -
ROE 0.44% 0.96% 2.93% 1.58% 0.82% 0.38% 1.06% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 435.47 482.04 381.73 237.05 160.28 139.24 145.60 20.02%
EPS 4.69 10.01 30.01 14.06 9.44 3.85 13.31 -15.95%
DPS 0.00 0.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 10.69 10.48 10.23 8.88 11.50 10.17 12.61 -2.71%
Adjusted Per Share Value based on latest NOSH - 279,132
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 96.67 105.68 81.26 47.00 30.07 25.90 27.25 23.48%
EPS 1.04 2.19 6.39 2.79 1.77 0.72 2.49 -13.53%
DPS 0.00 0.00 0.00 0.00 0.00 1.40 0.00 -
NAPS 2.3732 2.2976 2.1778 1.7606 2.1574 1.8917 2.3602 0.09%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.72 3.12 4.85 3.67 1.62 1.48 1.25 -
P/RPS 0.85 0.65 1.27 1.55 1.01 1.06 0.86 -0.19%
P/EPS 79.32 31.17 16.16 26.10 17.16 38.44 9.39 42.68%
EY 1.26 3.21 6.19 3.83 5.83 2.60 10.65 -29.92%
DY 0.00 0.00 0.00 0.00 0.00 5.07 0.00 -
P/NAPS 0.35 0.30 0.47 0.41 0.14 0.15 0.10 23.20%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 27/08/09 29/08/08 30/08/07 29/08/06 30/08/05 26/08/04 -
Price 4.22 3.70 3.80 2.95 2.23 1.45 1.12 -
P/RPS 0.97 0.77 1.00 1.24 1.39 1.04 0.77 3.92%
P/EPS 89.98 36.96 12.66 20.98 23.62 37.66 8.41 48.41%
EY 1.11 2.71 7.90 4.77 4.23 2.66 11.88 -32.62%
DY 0.00 0.00 0.00 0.00 0.00 5.17 0.00 -
P/NAPS 0.39 0.35 0.37 0.33 0.19 0.14 0.09 27.66%

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