[KULIM] YoY Quarter Result on 31-Mar-2006 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 393.23%
YoY- 197.18%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,316,445 852,987 570,320 374,408 307,431 333,270 260,349 30.97%
PBT 129,322 212,796 76,894 78,179 35,698 70,471 52,149 16.32%
Tax -50,274 -52,085 -22,166 -15,847 -22,971 -31,778 -17,788 18.88%
NP 79,048 160,711 54,728 62,332 12,727 38,693 34,361 14.88%
-
NP to SH 24,407 98,193 34,822 54,334 18,283 46,943 34,361 -5.53%
-
Tax Rate 38.88% 24.48% 28.83% 20.27% 64.35% 45.09% 34.11% -
Total Cost 1,237,397 692,276 515,592 312,076 294,704 294,577 225,988 32.72%
-
Net Worth 3,160,509 2,801,455 2,434,212 3,227,096 3,810,839 2,858,796 2,228,361 5.99%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - 21,309 - 15,136 18,809 - - -
Div Payout % - 21.70% - 27.86% 102.88% - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 3,160,509 2,801,455 2,434,212 3,227,096 3,810,839 2,858,796 2,228,361 5.99%
NOSH 302,441 284,123 277,245 302,729 376,193 229,437 189,004 8.14%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.00% 18.84% 9.60% 16.65% 4.14% 11.61% 13.20% -
ROE 0.77% 3.51% 1.43% 1.68% 0.48% 1.64% 1.54% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 435.27 300.22 205.71 123.68 81.72 145.25 137.75 21.11%
EPS 8.07 34.56 12.56 20.59 4.86 20.46 18.18 -12.64%
DPS 0.00 7.50 0.00 5.00 5.00 0.00 0.00 -
NAPS 10.45 9.86 8.78 10.66 10.13 12.46 11.79 -1.98%
Adjusted Per Share Value based on latest NOSH - 302,729
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 93.51 60.59 40.51 26.59 21.84 23.67 18.49 30.98%
EPS 1.73 6.97 2.47 3.86 1.30 3.33 2.44 -5.56%
DPS 0.00 1.51 0.00 1.08 1.34 0.00 0.00 -
NAPS 2.2449 1.9899 1.729 2.2922 2.7069 2.0306 1.5828 5.99%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.49 3.97 3.53 1.29 1.51 1.62 1.20 -
P/RPS 0.57 1.32 1.72 1.04 1.85 1.12 0.87 -6.79%
P/EPS 30.86 11.49 28.11 7.19 31.07 7.92 6.60 29.28%
EY 3.24 8.71 3.56 13.91 3.22 12.63 15.15 -22.65%
DY 0.00 1.89 0.00 3.88 3.31 0.00 0.00 -
P/NAPS 0.24 0.40 0.40 0.12 0.15 0.13 0.10 15.69%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 26/05/08 24/05/07 29/05/06 25/05/05 27/05/04 27/05/03 -
Price 3.12 4.32 3.78 1.52 1.55 1.20 1.14 -
P/RPS 0.72 1.44 1.84 1.23 1.90 0.83 0.83 -2.33%
P/EPS 38.66 12.50 30.10 8.47 31.89 5.87 6.27 35.37%
EY 2.59 8.00 3.32 11.81 3.14 17.05 15.95 -26.11%
DY 0.00 1.74 0.00 3.29 3.23 0.00 0.00 -
P/NAPS 0.30 0.44 0.43 0.14 0.15 0.10 0.10 20.07%

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