[KULIM] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 139.6%
YoY- 222.7%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 333,270 1,028,166 792,163 466,547 260,349 900,759 648,422 -35.80%
PBT 70,471 198,694 180,897 112,450 52,149 182,613 113,472 -27.18%
Tax -31,778 -93,473 -81,805 -42,399 -17,788 -81,334 -39,775 -13.88%
NP 38,693 105,221 99,092 70,051 34,361 101,279 73,697 -34.89%
-
NP to SH 46,943 132,018 99,092 82,328 34,361 136,133 73,697 -25.94%
-
Tax Rate 45.09% 47.04% 45.22% 37.70% 34.11% 44.54% 35.05% -
Total Cost 294,577 922,945 693,071 396,496 225,988 799,480 574,725 -35.92%
-
Net Worth 2,858,796 2,890,550 2,318,007 2,272,639 2,228,361 2,178,075 2,155,325 20.69%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 11,865 - - - 9,453 - -
Div Payout % - 8.99% - - - 6.94% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 2,858,796 2,890,550 2,318,007 2,272,639 2,228,361 2,178,075 2,155,325 20.69%
NOSH 229,437 237,319 189,070 189,071 189,004 189,069 189,063 13.75%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 11.61% 10.23% 12.51% 15.01% 13.20% 11.24% 11.37% -
ROE 1.64% 4.57% 4.27% 3.62% 1.54% 6.25% 3.42% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 145.25 433.24 418.98 246.76 137.75 476.42 342.96 -43.57%
EPS 20.46 55.66 52.41 37.05 18.18 53.57 38.98 -34.90%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 12.46 12.18 12.26 12.02 11.79 11.52 11.40 6.10%
Adjusted Per Share Value based on latest NOSH - 189,030
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 23.67 73.03 56.27 33.14 18.49 63.98 46.06 -35.81%
EPS 3.33 9.38 7.04 5.85 2.44 9.67 5.23 -25.96%
DPS 0.00 0.84 0.00 0.00 0.00 0.67 0.00 -
NAPS 2.0306 2.0532 1.6465 1.6143 1.5828 1.5471 1.5309 20.70%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.62 1.55 1.27 1.20 1.20 1.39 1.21 -
P/RPS 1.12 0.36 0.30 0.49 0.87 0.29 0.35 116.99%
P/EPS 7.92 2.79 2.42 2.76 6.60 1.93 3.10 86.77%
EY 12.63 35.89 41.27 36.29 15.15 51.80 32.21 -46.39%
DY 0.00 3.23 0.00 0.00 0.00 3.60 0.00 -
P/NAPS 0.13 0.13 0.10 0.10 0.10 0.12 0.11 11.76%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 05/03/04 20/11/03 27/08/03 27/05/03 28/02/03 25/11/02 -
Price 1.20 1.62 1.55 1.30 1.14 1.27 1.27 -
P/RPS 0.83 0.37 0.37 0.53 0.83 0.27 0.37 71.27%
P/EPS 5.87 2.91 2.96 2.99 6.27 1.76 3.26 47.95%
EY 17.05 34.34 33.81 33.49 15.95 56.69 30.69 -32.39%
DY 0.00 3.09 0.00 0.00 0.00 3.94 0.00 -
P/NAPS 0.10 0.13 0.13 0.11 0.10 0.11 0.11 -6.15%

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