[KULIM] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 13.18%
YoY- 31.65%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 5,711,906 4,796,544 3,530,321 2,273,075 1,455,860 1,409,812 1,278,550 28.32%
PBT 604,558 485,176 811,012 258,580 171,610 219,800 213,833 18.90%
Tax -231,460 -109,403 -95,398 -67,970 -49,774 -87,710 -114,806 12.39%
NP 373,098 375,773 715,614 190,610 121,836 132,090 99,027 24.72%
-
NP to SH 161,293 218,395 518,450 122,883 93,338 131,722 116,661 5.54%
-
Tax Rate 38.29% 22.55% 11.76% 26.29% 29.00% 39.90% 53.69% -
Total Cost 5,338,808 4,420,771 2,814,707 2,082,465 1,334,024 1,277,722 1,179,523 28.59%
-
Net Worth 3,341,023 3,234,665 3,066,000 2,478,694 3,037,267 2,663,219 3,322,749 0.09%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 62,661 42,310 26,506 81,522 49,081 24,645 -
Div Payout % - 28.69% 8.16% 21.57% 87.34% 37.26% 21.13% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 3,341,023 3,234,665 3,066,000 2,478,694 3,037,267 2,663,219 3,322,749 0.09%
NOSH 312,537 308,651 299,706 279,132 264,110 261,870 263,501 2.88%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.53% 7.83% 20.27% 8.39% 8.37% 9.37% 7.75% -
ROE 4.83% 6.75% 16.91% 4.96% 3.07% 4.95% 3.51% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,827.59 1,554.03 1,177.93 814.34 551.23 538.36 485.22 24.72%
EPS 51.61 70.76 172.99 44.02 35.34 50.30 44.27 2.58%
DPS 0.00 20.30 14.12 9.50 30.87 18.74 9.35 -
NAPS 10.69 10.48 10.23 8.88 11.50 10.17 12.61 -2.71%
Adjusted Per Share Value based on latest NOSH - 279,132
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 405.72 340.70 250.76 161.46 103.41 100.14 90.82 28.31%
EPS 11.46 15.51 36.83 8.73 6.63 9.36 8.29 5.54%
DPS 0.00 4.45 3.01 1.88 5.79 3.49 1.75 -
NAPS 2.3732 2.2976 2.1778 1.7606 2.1574 1.8917 2.3602 0.09%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.72 3.12 4.85 3.67 1.62 1.48 1.25 -
P/RPS 0.20 0.20 0.41 0.45 0.29 0.27 0.26 -4.27%
P/EPS 7.21 4.41 2.80 8.34 4.58 2.94 2.82 16.92%
EY 13.87 22.68 35.67 12.00 21.82 33.99 35.42 -14.46%
DY 0.00 6.51 2.91 2.59 19.05 12.66 7.48 -
P/NAPS 0.35 0.30 0.47 0.41 0.14 0.15 0.10 23.20%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date - 27/08/09 29/08/08 30/08/07 29/08/06 30/08/05 26/08/04 -
Price 0.00 3.70 3.80 2.95 2.23 1.45 1.12 -
P/RPS 0.00 0.24 0.32 0.36 0.40 0.27 0.23 -
P/EPS 0.00 5.23 2.20 6.70 6.31 2.88 2.53 -
EY 0.00 19.12 45.52 14.92 15.85 34.69 39.53 -
DY 0.00 5.49 3.72 3.22 13.84 12.93 8.35 -
P/NAPS 0.00 0.35 0.37 0.33 0.19 0.14 0.09 -

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