[KULIM] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 19.8%
YoY- 222.7%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,333,080 1,028,166 1,056,217 933,094 1,041,396 900,759 864,562 33.43%
PBT 281,884 198,694 241,196 224,900 208,596 182,613 151,296 51.35%
Tax -127,112 -93,473 -109,073 -84,798 -71,152 -81,334 -53,033 79.00%
NP 154,772 105,221 132,122 140,102 137,444 101,279 98,262 35.33%
-
NP to SH 187,772 132,018 132,122 164,656 137,444 136,133 98,262 53.93%
-
Tax Rate 45.09% 47.04% 45.22% 37.70% 34.11% 44.54% 35.05% -
Total Cost 1,178,308 922,945 924,094 792,992 903,952 799,480 766,300 33.18%
-
Net Worth 2,858,796 2,890,550 2,318,007 2,272,639 2,228,361 2,178,075 2,155,325 20.69%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 11,865 - - - 9,453 - -
Div Payout % - 8.99% - - - 6.94% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 2,858,796 2,890,550 2,318,007 2,272,639 2,228,361 2,178,075 2,155,325 20.69%
NOSH 229,437 237,319 189,070 189,071 189,004 189,069 189,063 13.75%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 11.61% 10.23% 12.51% 15.01% 13.20% 11.24% 11.37% -
ROE 6.57% 4.57% 5.70% 7.25% 6.17% 6.25% 4.56% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 581.02 433.24 558.64 493.51 550.99 476.42 457.29 17.29%
EPS 81.84 55.66 69.88 74.10 72.72 53.57 51.97 35.31%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 12.46 12.18 12.26 12.02 11.79 11.52 11.40 6.10%
Adjusted Per Share Value based on latest NOSH - 189,030
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 94.69 73.03 75.02 66.28 73.97 63.98 61.41 33.43%
EPS 13.34 9.38 9.38 11.70 9.76 9.67 6.98 53.94%
DPS 0.00 0.84 0.00 0.00 0.00 0.67 0.00 -
NAPS 2.0306 2.0532 1.6465 1.6143 1.5828 1.5471 1.5309 20.70%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.62 1.55 1.27 1.20 1.20 1.39 1.21 -
P/RPS 0.28 0.36 0.23 0.24 0.22 0.29 0.26 5.05%
P/EPS 1.98 2.79 1.82 1.38 1.65 1.93 2.33 -10.27%
EY 50.52 35.89 55.02 72.57 60.60 51.80 42.95 11.41%
DY 0.00 3.23 0.00 0.00 0.00 3.60 0.00 -
P/NAPS 0.13 0.13 0.10 0.10 0.10 0.12 0.11 11.76%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 05/03/04 20/11/03 27/08/03 27/05/03 28/02/03 25/11/02 -
Price 1.20 1.62 1.55 1.30 1.14 1.27 1.27 -
P/RPS 0.21 0.37 0.28 0.26 0.21 0.27 0.28 -17.43%
P/EPS 1.47 2.91 2.22 1.49 1.57 1.76 2.44 -28.64%
EY 68.20 34.34 45.08 66.99 63.79 56.69 40.92 40.52%
DY 0.00 3.09 0.00 0.00 0.00 3.94 0.00 -
P/NAPS 0.10 0.13 0.13 0.11 0.10 0.11 0.11 -6.15%

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