[KULIM] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 18.92%
YoY- -29.14%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 4,796,544 3,530,321 2,273,075 1,455,860 1,409,812 1,278,550 948,197 30.98%
PBT 485,176 811,012 258,580 171,610 219,800 213,833 238,584 12.54%
Tax -109,403 -95,398 -67,970 -49,774 -87,710 -114,806 -93,143 2.71%
NP 375,773 715,614 190,610 121,836 132,090 99,027 145,441 17.12%
-
NP to SH 218,395 518,450 122,883 93,338 131,722 116,661 175,079 3.74%
-
Tax Rate 22.55% 11.76% 26.29% 29.00% 39.90% 53.69% 39.04% -
Total Cost 4,420,771 2,814,707 2,082,465 1,334,024 1,277,722 1,179,523 802,756 32.85%
-
Net Worth 3,234,665 3,066,000 2,478,694 3,037,267 2,663,219 3,322,749 2,272,149 6.05%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 62,661 42,310 26,506 81,522 49,081 24,645 9,454 37.01%
Div Payout % 28.69% 8.16% 21.57% 87.34% 37.26% 21.13% 5.40% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 3,234,665 3,066,000 2,478,694 3,037,267 2,663,219 3,322,749 2,272,149 6.05%
NOSH 308,651 299,706 279,132 264,110 261,870 263,501 189,030 8.50%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.83% 20.27% 8.39% 8.37% 9.37% 7.75% 15.34% -
ROE 6.75% 16.91% 4.96% 3.07% 4.95% 3.51% 7.71% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1,554.03 1,177.93 814.34 551.23 538.36 485.22 501.61 20.71%
EPS 70.76 172.99 44.02 35.34 50.30 44.27 92.62 -4.38%
DPS 20.30 14.12 9.50 30.87 18.74 9.35 5.00 26.27%
NAPS 10.48 10.23 8.88 11.50 10.17 12.61 12.02 -2.25%
Adjusted Per Share Value based on latest NOSH - 264,110
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 340.70 250.76 161.46 103.41 100.14 90.82 67.35 30.98%
EPS 15.51 36.83 8.73 6.63 9.36 8.29 12.44 3.74%
DPS 4.45 3.01 1.88 5.79 3.49 1.75 0.67 37.06%
NAPS 2.2976 2.1778 1.7606 2.1574 1.8917 2.3602 1.6139 6.05%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.12 4.85 3.67 1.62 1.48 1.25 1.20 -
P/RPS 0.20 0.41 0.45 0.29 0.27 0.26 0.24 -2.99%
P/EPS 4.41 2.80 8.34 4.58 2.94 2.82 1.30 22.55%
EY 22.68 35.67 12.00 21.82 33.99 35.42 77.18 -18.44%
DY 6.51 2.91 2.59 19.05 12.66 7.48 4.17 7.69%
P/NAPS 0.30 0.47 0.41 0.14 0.15 0.10 0.10 20.07%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 30/08/07 29/08/06 30/08/05 26/08/04 27/08/03 -
Price 3.70 3.80 2.95 2.23 1.45 1.12 1.30 -
P/RPS 0.24 0.32 0.36 0.40 0.27 0.23 0.26 -1.32%
P/EPS 5.23 2.20 6.70 6.31 2.88 2.53 1.40 24.53%
EY 19.12 45.52 14.92 15.85 34.69 39.53 71.25 -19.67%
DY 5.49 3.72 3.22 13.84 12.93 8.35 3.85 6.08%
P/NAPS 0.35 0.37 0.33 0.19 0.14 0.09 0.11 21.25%

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