[KULIM] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -69.69%
YoY- -95.2%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,080,746 666,468 523,079 325,287 409,918 325,616 229,313 29.45%
PBT 126,973 167,523 42,412 23,332 99,657 68,448 56,994 14.26%
Tax -29,262 29,280 -9,597 -16,031 -36,036 -39,406 -8,809 22.12%
NP 97,711 196,803 32,815 7,301 63,621 29,042 48,185 12.49%
-
NP to SH 63,624 160,312 21,073 3,056 63,621 29,042 48,185 4.73%
-
Tax Rate 23.05% -17.48% 22.63% 68.71% 36.16% 57.57% 15.46% -
Total Cost 983,035 469,665 490,264 317,986 346,297 296,574 181,128 32.53%
-
Net Worth 3,139,104 2,640,597 3,059,154 2,645,921 2,158,800 2,318,065 2,154,997 6.46%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 22,551 21,001 13,220 19,589 - - - -
Div Payout % 35.44% 13.10% 62.74% 641.03% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 3,139,104 2,640,597 3,059,154 2,645,921 2,158,800 2,318,065 2,154,997 6.46%
NOSH 300,680 280,020 264,404 261,196 215,664 189,075 189,034 8.03%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.04% 29.53% 6.27% 2.24% 15.52% 8.92% 21.01% -
ROE 2.03% 6.07% 0.69% 0.12% 2.95% 1.25% 2.24% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 359.43 238.01 197.83 124.54 190.07 172.21 121.31 19.82%
EPS 21.16 57.25 7.97 1.17 29.50 15.36 25.49 -3.05%
DPS 7.50 7.50 5.00 7.50 0.00 0.00 0.00 -
NAPS 10.44 9.43 11.57 10.13 10.01 12.26 11.40 -1.45%
Adjusted Per Share Value based on latest NOSH - 261,196
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 76.77 47.34 37.15 23.11 29.12 23.13 16.29 29.45%
EPS 4.52 11.39 1.50 0.22 4.52 2.06 3.42 4.75%
DPS 1.60 1.49 0.94 1.39 0.00 0.00 0.00 -
NAPS 2.2297 1.8756 2.1729 1.8794 1.5334 1.6465 1.5307 6.46%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.75 3.40 2.10 1.40 1.25 1.27 1.21 -
P/RPS 0.77 1.43 1.06 1.12 0.66 0.74 1.00 -4.25%
P/EPS 13.00 5.94 26.35 119.66 4.24 8.27 4.75 18.25%
EY 7.69 16.84 3.80 0.84 23.60 12.09 21.07 -15.45%
DY 2.73 2.21 2.38 5.36 0.00 0.00 0.00 -
P/NAPS 0.26 0.36 0.18 0.14 0.12 0.10 0.11 15.40%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 29/11/07 28/11/06 29/11/05 29/11/04 20/11/03 25/11/02 -
Price 2.40 3.75 2.67 1.27 1.39 1.55 1.27 -
P/RPS 0.67 1.58 1.35 1.02 0.73 0.90 1.05 -7.20%
P/EPS 11.34 6.55 33.50 108.55 4.71 10.09 4.98 14.68%
EY 8.82 15.27 2.99 0.92 21.22 9.91 20.07 -12.79%
DY 3.13 2.00 1.87 5.91 0.00 0.00 0.00 -
P/NAPS 0.23 0.40 0.23 0.13 0.14 0.13 0.11 13.06%

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