[KULIM] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -15.23%
YoY- 38.33%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 5,792,141 4,452,796 3,047,929 2,034,695 1,397,185 1,428,840 1,101,087 31.86%
PBT 603,723 584,376 694,211 222,079 152,977 250,103 217,016 18.58%
Tax -202,576 -139,485 -61,227 -58,345 -49,381 -107,726 -107,839 11.07%
NP 401,147 444,891 632,984 163,734 103,596 142,377 109,177 24.20%
-
NP to SH 190,347 277,441 467,754 108,569 78,488 146,803 132,912 6.16%
-
Tax Rate 33.55% 23.87% 8.82% 26.27% 32.28% 43.07% 49.69% -
Total Cost 5,390,994 4,007,905 2,414,945 1,870,961 1,293,589 1,286,463 991,910 32.57%
-
Net Worth 3,122,855 3,160,509 2,801,455 2,434,212 3,227,096 3,810,839 2,858,796 1.48%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 85,139 42,310 26,506 87,957 29,440 24,645 -
Div Payout % - 30.69% 9.05% 24.41% 112.06% 20.05% 18.54% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 3,122,855 3,160,509 2,801,455 2,434,212 3,227,096 3,810,839 2,858,796 1.48%
NOSH 312,285 302,441 284,123 277,245 302,729 376,193 229,437 5.26%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.93% 9.99% 20.77% 8.05% 7.41% 9.96% 9.92% -
ROE 6.10% 8.78% 16.70% 4.46% 2.43% 3.85% 4.65% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,854.76 1,472.29 1,072.75 733.90 461.53 379.82 479.91 25.25%
EPS 60.95 91.73 164.63 39.16 25.93 39.02 57.93 0.85%
DPS 0.00 28.34 15.00 9.56 29.05 7.83 10.74 -
NAPS 10.00 10.45 9.86 8.78 10.66 10.13 12.46 -3.59%
Adjusted Per Share Value based on latest NOSH - 277,245
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 411.42 316.29 216.50 144.53 99.24 101.49 78.21 31.86%
EPS 13.52 19.71 33.22 7.71 5.58 10.43 9.44 6.16%
DPS 0.00 6.05 3.01 1.88 6.25 2.09 1.75 -
NAPS 2.2182 2.2449 1.9899 1.729 2.2922 2.7069 2.0306 1.48%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.56 2.49 3.97 3.53 1.29 1.51 1.62 -
P/RPS 0.19 0.17 0.37 0.48 0.28 0.40 0.34 -9.23%
P/EPS 5.84 2.71 2.41 9.01 4.98 3.87 2.80 13.02%
EY 17.12 36.84 41.47 11.09 20.10 25.84 35.76 -11.54%
DY 0.00 11.38 3.78 2.71 22.52 5.18 6.63 -
P/NAPS 0.36 0.24 0.40 0.40 0.12 0.15 0.13 18.49%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date - 26/05/09 26/05/08 24/05/07 29/05/06 25/05/05 27/05/04 -
Price 0.00 3.12 4.32 3.78 1.52 1.55 1.20 -
P/RPS 0.00 0.21 0.40 0.52 0.33 0.41 0.25 -
P/EPS 0.00 3.40 2.62 9.65 5.86 3.97 2.07 -
EY 0.00 29.40 38.11 10.36 17.06 25.18 48.27 -
DY 0.00 9.08 3.47 2.53 19.11 5.05 8.95 -
P/NAPS 0.00 0.30 0.44 0.43 0.14 0.15 0.10 -

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