[KULIM] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 260.47%
YoY- -72.28%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 911,525 866,786 517,988 332,857 327,830 236,003 252,337 23.84%
PBT 129,332 231,944 57,326 24,652 57,631 17,797 69,141 10.99%
Tax -3,822 -16,466 -14,251 -5,565 -16,765 -11,668 -41,559 -32.79%
NP 125,510 215,478 43,075 19,087 40,866 6,129 27,582 28.69%
-
NP to SH 99,468 170,003 27,742 11,016 39,736 15,513 44,943 14.14%
-
Tax Rate 2.96% 7.10% 24.86% 22.57% 29.09% 65.56% 60.11% -
Total Cost 786,015 651,308 474,913 313,770 286,964 229,874 224,755 23.17%
-
Net Worth 3,000,748 3,530,657 2,346,378 4,850,527 2,126,214 5,914,951 2,079,880 6.29%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 13,286 33,590 10,631 24,645 9,454 -
Div Payout % - - 47.89% 304.93% 26.75% 158.87% 21.04% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 3,000,748 3,530,657 2,346,378 4,850,527 2,126,214 5,914,951 2,079,880 6.29%
NOSH 300,074 282,678 265,727 447,878 212,621 492,912 189,080 7.99%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 13.77% 24.86% 8.32% 5.73% 12.47% 2.60% 10.93% -
ROE 3.31% 4.82% 1.18% 0.23% 1.87% 0.26% 2.16% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 303.77 306.63 194.93 74.32 154.18 47.88 133.46 14.67%
EPS 33.15 60.14 10.44 4.20 18.93 3.24 14.59 14.64%
DPS 0.00 0.00 5.00 7.50 5.00 5.00 5.00 -
NAPS 10.00 12.49 8.83 10.83 10.00 12.00 11.00 -1.57%
Adjusted Per Share Value based on latest NOSH - 447,878
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 64.75 61.57 36.79 23.64 23.29 16.76 17.92 23.85%
EPS 7.07 12.08 1.97 0.78 2.82 1.10 3.19 14.17%
DPS 0.00 0.00 0.94 2.39 0.76 1.75 0.67 -
NAPS 2.1315 2.5079 1.6667 3.4454 1.5103 4.2014 1.4774 6.29%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.29 3.97 2.60 1.23 1.42 1.55 1.39 -
P/RPS 0.75 1.29 1.33 1.66 0.92 3.24 1.04 -5.29%
P/EPS 6.91 6.60 24.90 50.01 7.60 49.25 5.85 2.81%
EY 14.47 15.15 4.02 2.00 13.16 2.03 17.10 -2.74%
DY 0.00 0.00 1.92 6.10 3.52 3.23 3.60 -
P/NAPS 0.23 0.32 0.29 0.11 0.14 0.13 0.13 9.96%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 28/02/08 06/03/07 27/02/06 23/02/05 05/03/04 28/02/03 -
Price 2.49 4.60 2.90 1.39 1.42 1.62 1.27 -
P/RPS 0.82 1.50 1.49 1.87 0.92 3.38 0.95 -2.42%
P/EPS 7.51 7.65 27.78 56.51 7.60 51.47 5.34 5.84%
EY 13.31 13.07 3.60 1.77 13.16 1.94 18.72 -5.52%
DY 0.00 0.00 1.72 5.40 3.52 3.09 3.94 -
P/NAPS 0.25 0.37 0.33 0.13 0.14 0.14 0.12 12.99%

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