[KULIM] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
06-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 15.02%
YoY- 201.81%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 5,801,908 3,989,338 2,765,262 1,838,783 1,330,208 1,454,679 1,028,166 33.41%
PBT 532,778 667,850 558,309 223,364 110,496 284,876 198,694 17.85%
Tax -182,550 -141,296 -31,308 -52,026 -56,505 -116,533 -93,849 11.72%
NP 350,228 526,554 527,001 171,338 53,991 168,343 104,845 22.25%
-
NP to SH 136,933 351,227 404,383 128,081 42,437 175,463 126,506 1.32%
-
Tax Rate 34.26% 21.16% 5.61% 23.29% 51.14% 40.91% 47.23% -
Total Cost 5,451,680 3,462,784 2,238,261 1,667,445 1,276,217 1,286,336 923,321 34.42%
-
Net Worth 3,285,403 3,000,748 3,530,657 2,346,378 4,850,527 2,126,214 5,914,951 -9.33%
Dividend
30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 106,449 21,001 54,848 91,630 10,631 24,645 -
Div Payout % - 30.31% 5.19% 42.82% 215.92% 6.06% 19.48% -
Equity
30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 3,285,403 3,000,748 3,530,657 2,346,378 4,850,527 2,126,214 5,914,951 -9.33%
NOSH 308,778 300,074 282,678 265,727 447,878 212,621 492,912 -7.49%
Ratio Analysis
30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.04% 13.20% 19.06% 9.32% 4.06% 11.57% 10.20% -
ROE 4.17% 11.70% 11.45% 5.46% 0.87% 8.25% 2.14% -
Per Share
30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1,878.99 1,329.45 978.23 691.98 297.00 684.16 208.59 44.22%
EPS 44.35 117.05 143.05 48.20 9.48 82.52 25.66 9.54%
DPS 0.00 35.47 7.50 20.64 20.46 5.00 5.00 -
NAPS 10.64 10.00 12.49 8.83 10.83 10.00 12.00 -1.98%
Adjusted Per Share Value based on latest NOSH - 265,727
30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 412.11 283.37 196.42 130.61 94.49 103.33 73.03 33.41%
EPS 9.73 24.95 28.72 9.10 3.01 12.46 8.99 1.32%
DPS 0.00 7.56 1.49 3.90 6.51 0.76 1.75 -
NAPS 2.3336 2.1315 2.5079 1.6667 3.4454 1.5103 4.2014 -9.33%
Price Multiplier on Financial Quarter End Date
30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.75 2.29 3.97 2.60 1.23 1.42 1.55 -
P/RPS 0.20 0.17 0.41 0.38 0.41 0.21 0.74 -19.58%
P/EPS 8.46 1.96 2.78 5.39 12.98 1.72 6.04 5.77%
EY 11.83 51.11 36.03 18.54 7.70 58.12 16.56 -5.44%
DY 0.00 15.49 1.89 7.94 16.63 3.52 3.23 -
P/NAPS 0.35 0.23 0.32 0.29 0.11 0.14 0.13 17.93%
Price Multiplier on Announcement Date
30/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 06/03/07 27/02/06 23/02/05 05/03/04 -
Price 3.56 2.49 4.60 2.90 1.39 1.42 1.62 -
P/RPS 0.19 0.19 0.47 0.42 0.47 0.21 0.78 -20.96%
P/EPS 8.03 2.13 3.22 6.02 14.67 1.72 6.31 4.09%
EY 12.46 47.01 31.10 16.62 6.82 58.12 15.84 -3.91%
DY 0.00 14.25 1.63 7.12 14.72 3.52 3.09 -
P/NAPS 0.33 0.25 0.37 0.33 0.13 0.14 0.14 15.35%

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