[KULIM] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 74.71%
YoY- -0.38%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 307,431 1,454,679 1,126,849 716,931 333,270 1,028,166 792,163 -46.76%
PBT 35,698 284,876 227,245 127,588 70,471 198,694 180,897 -66.07%
Tax -22,971 -116,533 -99,768 -63,732 -31,778 -93,473 -81,805 -57.08%
NP 12,727 168,343 127,477 63,856 38,693 105,221 99,092 -74.51%
-
NP to SH 18,283 197,880 127,477 82,015 46,943 132,018 99,092 -67.55%
-
Tax Rate 64.35% 40.91% 43.90% 49.95% 45.09% 47.04% 45.22% -
Total Cost 294,704 1,286,336 999,372 653,075 294,577 922,945 693,071 -43.42%
-
Net Worth 3,810,839 2,688,949 2,159,128 3,062,508 2,858,796 2,890,550 2,318,007 39.25%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 18,809 12,659 - - - 11,865 - -
Div Payout % 102.88% 6.40% - - - 8.99% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 3,810,839 2,688,949 2,159,128 3,062,508 2,858,796 2,890,550 2,318,007 39.25%
NOSH 376,193 253,196 215,664 242,863 229,437 237,319 189,070 58.12%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.14% 11.57% 11.31% 8.91% 11.61% 10.23% 12.51% -
ROE 0.48% 7.36% 5.90% 2.68% 1.64% 4.57% 4.27% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 81.72 574.53 522.42 295.20 145.25 433.24 418.98 -66.33%
EPS 4.86 78.00 59.10 33.77 20.46 55.66 52.41 -79.48%
DPS 5.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 10.13 10.62 10.01 12.61 12.46 12.18 12.26 -11.93%
Adjusted Per Share Value based on latest NOSH - 263,501
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 21.84 103.33 80.04 50.92 23.67 73.03 56.27 -46.76%
EPS 1.30 14.06 9.05 5.83 3.33 9.38 7.04 -67.53%
DPS 1.34 0.90 0.00 0.00 0.00 0.84 0.00 -
NAPS 2.7069 1.91 1.5336 2.1753 2.0306 2.0532 1.6465 39.25%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.51 1.42 1.25 1.25 1.62 1.55 1.27 -
P/RPS 1.85 0.25 0.24 0.42 1.12 0.36 0.30 235.90%
P/EPS 31.07 1.82 2.12 3.70 7.92 2.79 2.42 447.44%
EY 3.22 55.04 47.28 27.02 12.63 35.89 41.27 -81.71%
DY 3.31 3.52 0.00 0.00 0.00 3.23 0.00 -
P/NAPS 0.15 0.13 0.12 0.10 0.13 0.13 0.10 31.00%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 23/02/05 29/11/04 26/08/04 27/05/04 05/03/04 20/11/03 -
Price 1.55 1.42 1.39 1.12 1.20 1.62 1.55 -
P/RPS 1.90 0.25 0.27 0.38 0.83 0.37 0.37 197.35%
P/EPS 31.89 1.82 2.35 3.32 5.87 2.91 2.96 387.09%
EY 3.14 55.04 42.52 30.15 17.05 34.34 33.81 -79.46%
DY 3.23 3.52 0.00 0.00 0.00 3.09 0.00 -
P/NAPS 0.15 0.13 0.14 0.09 0.10 0.13 0.13 10.00%

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