[KULIM] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -12.64%
YoY- -0.38%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,229,724 1,454,679 1,502,465 1,433,862 1,333,080 1,028,166 1,056,217 10.66%
PBT 142,792 284,876 302,993 255,176 281,884 198,694 241,196 -29.47%
Tax -91,884 -116,533 -133,024 -127,464 -127,112 -93,473 -109,073 -10.79%
NP 50,908 168,343 169,969 127,712 154,772 105,221 132,122 -47.01%
-
NP to SH 73,132 197,880 169,969 164,030 187,772 132,018 132,122 -32.56%
-
Tax Rate 64.35% 40.91% 43.90% 49.95% 45.09% 47.04% 45.22% -
Total Cost 1,178,816 1,286,336 1,332,496 1,306,150 1,178,308 922,945 924,094 17.60%
-
Net Worth 3,810,839 2,688,949 2,159,128 3,062,508 2,858,796 2,890,550 2,318,007 39.25%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 75,238 12,659 - - - 11,865 - -
Div Payout % 102.88% 6.40% - - - 8.99% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 3,810,839 2,688,949 2,159,128 3,062,508 2,858,796 2,890,550 2,318,007 39.25%
NOSH 376,193 253,196 215,664 242,863 229,437 237,319 189,070 58.12%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.14% 11.57% 11.31% 8.91% 11.61% 10.23% 12.51% -
ROE 1.92% 7.36% 7.87% 5.36% 6.57% 4.57% 5.70% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 326.89 574.53 696.56 590.40 581.02 433.24 558.64 -30.01%
EPS 19.44 78.00 78.80 67.54 81.84 55.66 69.88 -57.35%
DPS 20.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 10.13 10.62 10.01 12.61 12.46 12.18 12.26 -11.93%
Adjusted Per Share Value based on latest NOSH - 263,501
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 87.35 103.33 106.72 101.85 94.69 73.03 75.02 10.66%
EPS 5.19 14.06 12.07 11.65 13.34 9.38 9.38 -32.57%
DPS 5.34 0.90 0.00 0.00 0.00 0.84 0.00 -
NAPS 2.7069 1.91 1.5336 2.1753 2.0306 2.0532 1.6465 39.25%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.51 1.42 1.25 1.25 1.62 1.55 1.27 -
P/RPS 0.46 0.25 0.18 0.21 0.28 0.36 0.23 58.67%
P/EPS 7.77 1.82 1.59 1.85 1.98 2.79 1.82 162.93%
EY 12.87 55.04 63.04 54.03 50.52 35.89 55.02 -62.00%
DY 13.25 3.52 0.00 0.00 0.00 3.23 0.00 -
P/NAPS 0.15 0.13 0.12 0.10 0.13 0.13 0.10 31.00%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 23/02/05 29/11/04 26/08/04 27/05/04 05/03/04 20/11/03 -
Price 1.55 1.42 1.39 1.12 1.20 1.62 1.55 -
P/RPS 0.47 0.25 0.20 0.19 0.21 0.37 0.28 41.19%
P/EPS 7.97 1.82 1.76 1.66 1.47 2.91 2.22 134.27%
EY 12.54 55.04 56.69 60.30 68.20 34.34 45.08 -57.35%
DY 12.90 3.52 0.00 0.00 0.00 3.09 0.00 -
P/NAPS 0.15 0.13 0.14 0.09 0.10 0.13 0.13 10.00%

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