[KULIM] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 3.62%
YoY- 28.65%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,344,128 1,229,724 1,454,679 1,502,465 1,433,862 1,333,080 1,028,166 19.57%
PBT 125,024 142,792 284,876 302,993 255,176 281,884 198,694 -26.59%
Tax -58,706 -91,884 -116,533 -133,024 -127,464 -127,112 -93,473 -26.68%
NP 66,318 50,908 168,343 169,969 127,712 154,772 105,221 -26.50%
-
NP to SH 45,618 73,132 197,880 169,969 164,030 187,772 132,018 -50.78%
-
Tax Rate 46.96% 64.35% 40.91% 43.90% 49.95% 45.09% 47.04% -
Total Cost 1,277,810 1,178,816 1,286,336 1,332,496 1,306,150 1,178,308 922,945 24.24%
-
Net Worth 2,663,232 3,810,839 2,688,949 2,159,128 3,062,508 2,858,796 2,890,550 -5.31%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 39,280 75,238 12,659 - - - 11,865 122.28%
Div Payout % 86.11% 102.88% 6.40% - - - 8.99% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 2,663,232 3,810,839 2,688,949 2,159,128 3,062,508 2,858,796 2,890,550 -5.31%
NOSH 261,871 376,193 253,196 215,664 242,863 229,437 237,319 6.78%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.93% 4.14% 11.57% 11.31% 8.91% 11.61% 10.23% -
ROE 1.71% 1.92% 7.36% 7.87% 5.36% 6.57% 4.57% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 513.28 326.89 574.53 696.56 590.40 581.02 433.24 11.97%
EPS 17.42 19.44 78.00 78.80 67.54 81.84 55.66 -53.93%
DPS 15.00 20.00 5.00 0.00 0.00 0.00 5.00 108.14%
NAPS 10.17 10.13 10.62 10.01 12.61 12.46 12.18 -11.33%
Adjusted Per Share Value based on latest NOSH - 215,664
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 95.47 87.35 103.33 106.72 101.85 94.69 73.03 19.57%
EPS 3.24 5.19 14.06 12.07 11.65 13.34 9.38 -50.80%
DPS 2.79 5.34 0.90 0.00 0.00 0.00 0.84 122.77%
NAPS 1.8917 2.7069 1.91 1.5336 2.1753 2.0306 2.0532 -5.31%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.48 1.51 1.42 1.25 1.25 1.62 1.55 -
P/RPS 0.29 0.46 0.25 0.18 0.21 0.28 0.36 -13.43%
P/EPS 8.50 7.77 1.82 1.59 1.85 1.98 2.79 110.29%
EY 11.77 12.87 55.04 63.04 54.03 50.52 35.89 -52.47%
DY 10.14 13.25 3.52 0.00 0.00 0.00 3.23 114.54%
P/NAPS 0.15 0.15 0.13 0.12 0.10 0.13 0.13 10.01%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 25/05/05 23/02/05 29/11/04 26/08/04 27/05/04 05/03/04 -
Price 1.45 1.55 1.42 1.39 1.12 1.20 1.62 -
P/RPS 0.28 0.47 0.25 0.20 0.19 0.21 0.37 -16.97%
P/EPS 8.32 7.97 1.82 1.76 1.66 1.47 2.91 101.57%
EY 12.01 12.54 55.04 56.69 60.30 68.20 34.34 -50.39%
DY 10.34 12.90 3.52 0.00 0.00 0.00 3.09 123.88%
P/NAPS 0.14 0.15 0.13 0.14 0.09 0.10 0.13 5.06%

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