[KULIM] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Announcement Date
05-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -0.08%
YoY- -3.02%
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,502,465 1,433,862 1,333,080 1,028,166 1,056,217 933,094 1,041,396 27.59%
PBT 302,993 255,176 281,884 198,694 241,196 224,900 208,596 28.17%
Tax -133,024 -127,464 -127,112 -93,473 -109,073 -84,798 -71,152 51.58%
NP 169,969 127,712 154,772 105,221 132,122 140,102 137,444 15.16%
-
NP to SH 169,969 164,030 187,772 132,018 132,122 164,656 137,444 15.16%
-
Tax Rate 43.90% 49.95% 45.09% 47.04% 45.22% 37.70% 34.11% -
Total Cost 1,332,496 1,306,150 1,178,308 922,945 924,094 792,992 903,952 29.43%
-
Net Worth 2,159,128 3,062,508 2,858,796 2,890,550 2,318,007 2,272,639 2,228,361 -2.07%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 11,865 - - - -
Div Payout % - - - 8.99% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 2,159,128 3,062,508 2,858,796 2,890,550 2,318,007 2,272,639 2,228,361 -2.07%
NOSH 215,664 242,863 229,437 237,319 189,070 189,071 189,004 9.16%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.31% 8.91% 11.61% 10.23% 12.51% 15.01% 13.20% -
ROE 7.87% 5.36% 6.57% 4.57% 5.70% 7.25% 6.17% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 696.56 590.40 581.02 433.24 558.64 493.51 550.99 16.86%
EPS 78.80 67.54 81.84 55.66 69.88 74.10 72.72 5.48%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 10.01 12.61 12.46 12.18 12.26 12.02 11.79 -10.31%
Adjusted Per Share Value based on latest NOSH - 492,912
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 106.72 101.85 94.69 73.03 75.02 66.28 73.97 27.59%
EPS 12.07 11.65 13.34 9.38 9.38 11.70 9.76 15.16%
DPS 0.00 0.00 0.00 0.84 0.00 0.00 0.00 -
NAPS 1.5336 2.1753 2.0306 2.0532 1.6465 1.6143 1.5828 -2.07%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.25 1.25 1.62 1.55 1.27 1.20 1.20 -
P/RPS 0.18 0.21 0.28 0.36 0.23 0.24 0.22 -12.48%
P/EPS 1.59 1.85 1.98 2.79 1.82 1.38 1.65 -2.43%
EY 63.04 54.03 50.52 35.89 55.02 72.57 60.60 2.65%
DY 0.00 0.00 0.00 3.23 0.00 0.00 0.00 -
P/NAPS 0.12 0.10 0.13 0.13 0.10 0.10 0.10 12.88%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 27/05/04 05/03/04 20/11/03 27/08/03 27/05/03 -
Price 1.39 1.12 1.20 1.62 1.55 1.30 1.14 -
P/RPS 0.20 0.19 0.21 0.37 0.28 0.26 0.21 -3.19%
P/EPS 1.76 1.66 1.47 2.91 2.22 1.49 1.57 7.89%
EY 56.69 60.30 68.20 34.34 45.08 66.99 63.79 -7.54%
DY 0.00 0.00 0.00 3.09 0.00 0.00 0.00 -
P/NAPS 0.14 0.09 0.10 0.13 0.13 0.11 0.10 25.06%

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