[KULIM] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 10.84%
YoY- 321.91%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 6,353,989 5,711,906 4,796,544 3,530,321 2,273,075 1,455,860 1,409,812 28.50%
PBT 1,221,545 604,558 485,176 811,012 258,580 171,610 219,800 33.07%
Tax -181,159 -231,460 -109,403 -95,398 -67,970 -49,774 -87,710 12.84%
NP 1,040,386 373,098 375,773 715,614 190,610 121,836 132,090 41.03%
-
NP to SH 582,449 161,293 218,395 518,450 122,883 93,338 131,722 28.10%
-
Tax Rate 14.83% 38.29% 22.55% 11.76% 26.29% 29.00% 39.90% -
Total Cost 5,313,603 5,338,808 4,420,771 2,814,707 2,082,465 1,334,024 1,277,722 26.79%
-
Net Worth 3,788,535 3,341,023 3,234,665 3,066,000 2,478,694 3,037,267 2,663,219 6.04%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - 62,661 42,310 26,506 81,522 49,081 -
Div Payout % - - 28.69% 8.16% 21.57% 87.34% 37.26% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 3,788,535 3,341,023 3,234,665 3,066,000 2,478,694 3,037,267 2,663,219 6.04%
NOSH 1,250,341 312,537 308,651 299,706 279,132 264,110 261,870 29.74%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 16.37% 6.53% 7.83% 20.27% 8.39% 8.37% 9.37% -
ROE 15.37% 4.83% 6.75% 16.91% 4.96% 3.07% 4.95% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 508.18 1,827.59 1,554.03 1,177.93 814.34 551.23 538.36 -0.95%
EPS 46.58 51.61 70.76 172.99 44.02 35.34 50.30 -1.27%
DPS 0.00 0.00 20.30 14.12 9.50 30.87 18.74 -
NAPS 3.03 10.69 10.48 10.23 8.88 11.50 10.17 -18.26%
Adjusted Per Share Value based on latest NOSH - 299,706
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 451.33 405.72 340.70 250.76 161.46 103.41 100.14 28.50%
EPS 41.37 11.46 15.51 36.83 8.73 6.63 9.36 28.09%
DPS 0.00 0.00 4.45 3.01 1.88 5.79 3.49 -
NAPS 2.691 2.3732 2.2976 2.1778 1.7606 2.1574 1.8917 6.04%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.55 3.72 3.12 4.85 3.67 1.62 1.48 -
P/RPS 0.70 0.20 0.20 0.41 0.45 0.29 0.27 17.19%
P/EPS 7.62 7.21 4.41 2.80 8.34 4.58 2.94 17.19%
EY 13.12 13.87 22.68 35.67 12.00 21.82 33.99 -14.66%
DY 0.00 0.00 6.51 2.91 2.59 19.05 12.66 -
P/NAPS 1.17 0.35 0.30 0.47 0.41 0.14 0.15 40.80%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 - 27/08/09 29/08/08 30/08/07 29/08/06 30/08/05 -
Price 3.68 0.00 3.70 3.80 2.95 2.23 1.45 -
P/RPS 0.72 0.00 0.24 0.32 0.36 0.40 0.27 17.75%
P/EPS 7.90 0.00 5.23 2.20 6.70 6.31 2.88 18.30%
EY 12.66 0.00 19.12 45.52 14.92 15.85 34.69 -15.45%
DY 0.00 0.00 5.49 3.72 3.22 13.84 12.93 -
P/NAPS 1.21 0.00 0.35 0.37 0.33 0.19 0.14 43.23%

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