[KULIM] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 56.34%
YoY- -41.49%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,430,651 1,560,692 1,556,396 911,525 866,786 517,988 332,857 33.83%
PBT 223,986 149,725 160,639 129,332 231,944 57,326 24,652 55.44%
Tax -91,584 -61,679 -74,275 -3,822 -16,466 -14,251 -5,565 75.04%
NP 132,402 88,046 86,364 125,510 215,478 43,075 19,087 47.27%
-
NP to SH 26,248 46,822 37,918 99,468 170,003 27,742 11,016 18.95%
-
Tax Rate 40.89% 41.19% 46.24% 2.96% 7.10% 24.86% 22.57% -
Total Cost 1,298,249 1,472,646 1,470,032 786,015 651,308 474,913 313,770 32.82%
-
Net Worth 3,602,850 3,267,656 3,285,403 3,000,748 3,530,657 2,346,378 4,850,527 -5.77%
Dividend
31/12/10 31/12/09 30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 13,286 33,590 -
Div Payout % - - - - - 47.89% 304.93% -
Equity
31/12/10 31/12/09 30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 3,602,850 3,267,656 3,285,403 3,000,748 3,530,657 2,346,378 4,850,527 -5.77%
NOSH 312,476 308,852 308,778 300,074 282,678 265,727 447,878 -6.94%
Ratio Analysis
31/12/10 31/12/09 30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 9.25% 5.64% 5.55% 13.77% 24.86% 8.32% 5.73% -
ROE 0.73% 1.43% 1.15% 3.31% 4.82% 1.18% 0.23% -
Per Share
31/12/10 31/12/09 30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 457.84 505.32 504.05 303.77 306.63 194.93 74.32 43.82%
EPS 8.40 15.16 12.28 33.15 60.14 10.44 4.20 14.86%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 7.50 -
NAPS 11.53 10.58 10.64 10.00 12.49 8.83 10.83 1.25%
Adjusted Per Share Value based on latest NOSH - 300,074
31/12/10 31/12/09 30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 101.62 110.86 110.55 64.75 61.57 36.79 23.64 33.84%
EPS 1.86 3.33 2.69 7.07 12.08 1.97 0.78 18.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.94 2.39 -
NAPS 2.5591 2.321 2.3336 2.1315 2.5079 1.6667 3.4454 -5.77%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/10 31/12/09 30/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 6.37 3.78 3.75 2.29 3.97 2.60 1.23 -
P/RPS 1.39 0.75 0.74 0.75 1.29 1.33 1.66 -3.48%
P/EPS 75.83 24.93 30.54 6.91 6.60 24.90 50.01 8.67%
EY 1.32 4.01 3.27 14.47 15.15 4.02 2.00 -7.97%
DY 0.00 0.00 0.00 0.00 0.00 1.92 6.10 -
P/NAPS 0.55 0.36 0.35 0.23 0.32 0.29 0.11 37.94%
Price Multiplier on Announcement Date
31/12/10 31/12/09 30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/11 - 25/02/10 27/02/09 28/02/08 06/03/07 27/02/06 -
Price 3.46 0.00 3.56 2.49 4.60 2.90 1.39 -
P/RPS 0.76 0.00 0.71 0.82 1.50 1.49 1.87 -16.47%
P/EPS 41.19 0.00 28.99 7.51 7.65 27.78 56.51 -6.12%
EY 2.43 0.00 3.45 13.31 13.07 3.60 1.77 6.53%
DY 0.00 0.00 0.00 0.00 0.00 1.72 5.40 -
P/NAPS 0.30 0.00 0.33 0.25 0.37 0.33 0.13 18.19%

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