[KULIM] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 42.23%
YoY- 36.62%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,454,679 1,502,465 1,433,862 1,333,080 1,028,166 1,056,217 933,094 34.26%
PBT 284,876 302,993 255,176 281,884 198,694 241,196 224,900 16.98%
Tax -116,533 -133,024 -127,464 -127,112 -93,473 -109,073 -84,798 23.48%
NP 168,343 169,969 127,712 154,772 105,221 132,122 140,102 12.96%
-
NP to SH 197,880 169,969 164,030 187,772 132,018 132,122 164,656 12.97%
-
Tax Rate 40.91% 43.90% 49.95% 45.09% 47.04% 45.22% 37.70% -
Total Cost 1,286,336 1,332,496 1,306,150 1,178,308 922,945 924,094 792,992 37.85%
-
Net Worth 2,688,949 2,159,128 3,062,508 2,858,796 2,890,550 2,318,007 2,272,639 11.80%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 12,659 - - - 11,865 - - -
Div Payout % 6.40% - - - 8.99% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 2,688,949 2,159,128 3,062,508 2,858,796 2,890,550 2,318,007 2,272,639 11.80%
NOSH 253,196 215,664 242,863 229,437 237,319 189,070 189,071 21.38%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.57% 11.31% 8.91% 11.61% 10.23% 12.51% 15.01% -
ROE 7.36% 7.87% 5.36% 6.57% 4.57% 5.70% 7.25% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 574.53 696.56 590.40 581.02 433.24 558.64 493.51 10.61%
EPS 78.00 78.80 67.54 81.84 55.66 69.88 74.10 3.46%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 10.62 10.01 12.61 12.46 12.18 12.26 12.02 -7.88%
Adjusted Per Share Value based on latest NOSH - 229,437
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 103.33 106.72 101.85 94.69 73.03 75.02 66.28 34.26%
EPS 14.06 12.07 11.65 13.34 9.38 9.38 11.70 12.96%
DPS 0.90 0.00 0.00 0.00 0.84 0.00 0.00 -
NAPS 1.91 1.5336 2.1753 2.0306 2.0532 1.6465 1.6143 11.80%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.42 1.25 1.25 1.62 1.55 1.27 1.20 -
P/RPS 0.25 0.18 0.21 0.28 0.36 0.23 0.24 2.74%
P/EPS 1.82 1.59 1.85 1.98 2.79 1.82 1.38 20.16%
EY 55.04 63.04 54.03 50.52 35.89 55.02 72.57 -16.76%
DY 3.52 0.00 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 0.13 0.12 0.10 0.13 0.13 0.10 0.10 19.01%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 29/11/04 26/08/04 27/05/04 05/03/04 20/11/03 27/08/03 -
Price 1.42 1.39 1.12 1.20 1.62 1.55 1.30 -
P/RPS 0.25 0.20 0.19 0.21 0.37 0.28 0.26 -2.56%
P/EPS 1.82 1.76 1.66 1.47 2.91 2.22 1.49 14.19%
EY 55.04 56.69 60.30 68.20 34.34 45.08 66.99 -12.22%
DY 3.52 0.00 0.00 0.00 3.09 0.00 0.00 -
P/NAPS 0.13 0.14 0.09 0.10 0.13 0.13 0.11 11.72%

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