[KULIM] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 16.42%
YoY- 49.89%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,329,801 1,344,128 1,229,724 1,454,679 1,502,465 1,433,862 1,333,080 -0.16%
PBT 114,458 125,024 142,792 284,876 302,993 255,176 281,884 -45.13%
Tax -60,512 -58,706 -91,884 -116,533 -133,024 -127,464 -127,112 -39.00%
NP 53,946 66,318 50,908 168,343 169,969 127,712 154,772 -50.44%
-
NP to SH 34,486 45,618 73,132 197,880 169,969 164,030 187,772 -67.65%
-
Tax Rate 52.87% 46.96% 64.35% 40.91% 43.90% 49.95% 45.09% -
Total Cost 1,275,854 1,277,810 1,178,816 1,286,336 1,332,496 1,306,150 1,178,308 5.44%
-
Net Worth 2,657,327 2,663,232 3,810,839 2,688,949 2,159,128 3,062,508 2,858,796 -4.75%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 26,232 39,280 75,238 12,659 - - - -
Div Payout % 76.06% 86.11% 102.88% 6.40% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,657,327 2,663,232 3,810,839 2,688,949 2,159,128 3,062,508 2,858,796 -4.75%
NOSH 262,322 261,871 376,193 253,196 215,664 242,863 229,437 9.33%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.06% 4.93% 4.14% 11.57% 11.31% 8.91% 11.61% -
ROE 1.30% 1.71% 1.92% 7.36% 7.87% 5.36% 6.57% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 506.93 513.28 326.89 574.53 696.56 590.40 581.02 -8.68%
EPS 13.15 17.42 19.44 78.00 78.80 67.54 81.84 -70.41%
DPS 10.00 15.00 20.00 5.00 0.00 0.00 0.00 -
NAPS 10.13 10.17 10.13 10.62 10.01 12.61 12.46 -12.88%
Adjusted Per Share Value based on latest NOSH - 212,621
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 94.46 95.47 87.35 103.33 106.72 101.85 94.69 -0.16%
EPS 2.45 3.24 5.19 14.06 12.07 11.65 13.34 -67.65%
DPS 1.86 2.79 5.34 0.90 0.00 0.00 0.00 -
NAPS 1.8875 1.8917 2.7069 1.91 1.5336 2.1753 2.0306 -4.75%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.40 1.48 1.51 1.42 1.25 1.25 1.62 -
P/RPS 0.28 0.29 0.46 0.25 0.18 0.21 0.28 0.00%
P/EPS 10.65 8.50 7.77 1.82 1.59 1.85 1.98 206.67%
EY 9.39 11.77 12.87 55.04 63.04 54.03 50.52 -67.39%
DY 7.14 10.14 13.25 3.52 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.15 0.13 0.12 0.10 0.13 5.05%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 25/05/05 23/02/05 29/11/04 26/08/04 27/05/04 -
Price 1.27 1.45 1.55 1.42 1.39 1.12 1.20 -
P/RPS 0.25 0.28 0.47 0.25 0.20 0.19 0.21 12.31%
P/EPS 9.66 8.32 7.97 1.82 1.76 1.66 1.47 250.43%
EY 10.35 12.01 12.54 55.04 56.69 60.30 68.20 -71.51%
DY 7.87 10.34 12.90 3.52 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.15 0.13 0.14 0.09 0.10 19.09%

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