[KULIM] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -19.76%
YoY- 34.46%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,433,862 1,333,080 1,028,166 1,056,217 933,094 1,041,396 900,759 36.37%
PBT 255,176 281,884 198,694 241,196 224,900 208,596 182,613 25.01%
Tax -127,464 -127,112 -93,473 -109,073 -84,798 -71,152 -81,334 34.95%
NP 127,712 154,772 105,221 132,122 140,102 137,444 101,279 16.73%
-
NP to SH 164,030 187,772 132,018 132,122 164,656 137,444 136,133 13.24%
-
Tax Rate 49.95% 45.09% 47.04% 45.22% 37.70% 34.11% 44.54% -
Total Cost 1,306,150 1,178,308 922,945 924,094 792,992 903,952 799,480 38.75%
-
Net Worth 3,062,508 2,858,796 2,890,550 2,318,007 2,272,639 2,228,361 2,178,075 25.53%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 11,865 - - - 9,453 -
Div Payout % - - 8.99% - - - 6.94% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 3,062,508 2,858,796 2,890,550 2,318,007 2,272,639 2,228,361 2,178,075 25.53%
NOSH 242,863 229,437 237,319 189,070 189,071 189,004 189,069 18.18%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.91% 11.61% 10.23% 12.51% 15.01% 13.20% 11.24% -
ROE 5.36% 6.57% 4.57% 5.70% 7.25% 6.17% 6.25% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 590.40 581.02 433.24 558.64 493.51 550.99 476.42 15.38%
EPS 67.54 81.84 55.66 69.88 74.10 72.72 53.57 16.72%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 12.61 12.46 12.18 12.26 12.02 11.79 11.52 6.21%
Adjusted Per Share Value based on latest NOSH - 189,075
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 101.85 94.69 73.03 75.02 66.28 73.97 63.98 36.37%
EPS 11.65 13.34 9.38 9.38 11.70 9.76 9.67 13.23%
DPS 0.00 0.00 0.84 0.00 0.00 0.00 0.67 -
NAPS 2.1753 2.0306 2.0532 1.6465 1.6143 1.5828 1.5471 25.53%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.25 1.62 1.55 1.27 1.20 1.20 1.39 -
P/RPS 0.21 0.28 0.36 0.23 0.24 0.22 0.29 -19.37%
P/EPS 1.85 1.98 2.79 1.82 1.38 1.65 1.93 -2.78%
EY 54.03 50.52 35.89 55.02 72.57 60.60 51.80 2.85%
DY 0.00 0.00 3.23 0.00 0.00 0.00 3.60 -
P/NAPS 0.10 0.13 0.13 0.10 0.10 0.10 0.12 -11.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 05/03/04 20/11/03 27/08/03 27/05/03 28/02/03 -
Price 1.12 1.20 1.62 1.55 1.30 1.14 1.27 -
P/RPS 0.19 0.21 0.37 0.28 0.26 0.21 0.27 -20.90%
P/EPS 1.66 1.47 2.91 2.22 1.49 1.57 1.76 -3.82%
EY 60.30 68.20 34.34 45.08 66.99 63.79 56.69 4.20%
DY 0.00 0.00 3.09 0.00 0.00 0.00 3.94 -
P/NAPS 0.09 0.10 0.13 0.13 0.11 0.10 0.11 -12.53%

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