[KULIM] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 188.87%
YoY- 147.94%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 466,547 260,349 900,759 648,422 419,109 179,291 702,565 -23.94%
PBT 112,450 52,149 182,613 113,472 56,478 25,300 12,704 329.61%
Tax -42,399 -17,788 -81,334 -39,775 -30,966 -11,234 -12,704 123.82%
NP 70,051 34,361 101,279 73,697 25,512 14,066 0 -
-
NP to SH 82,328 34,361 136,133 73,697 25,512 14,066 -15,108 -
-
Tax Rate 37.70% 34.11% 44.54% 35.05% 54.83% 44.40% 100.00% -
Total Cost 396,496 225,988 799,480 574,725 393,597 165,225 702,565 -31.77%
-
Net Worth 2,272,639 2,228,361 2,178,075 2,155,325 2,235,373 2,225,226 2,219,873 1.58%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 9,453 - - - - -
Div Payout % - - 6.94% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,272,639 2,228,361 2,178,075 2,155,325 2,235,373 2,225,226 2,219,873 1.58%
NOSH 189,071 189,004 189,069 189,063 189,117 189,059 189,086 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 15.01% 13.20% 11.24% 11.37% 6.09% 7.85% 0.00% -
ROE 3.62% 1.54% 6.25% 3.42% 1.14% 0.63% -0.68% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 246.76 137.75 476.42 342.96 221.61 94.83 371.56 -23.93%
EPS 37.05 18.18 53.57 38.98 13.49 7.44 -7.99 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 12.02 11.79 11.52 11.40 11.82 11.77 11.74 1.58%
Adjusted Per Share Value based on latest NOSH - 189,034
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 33.14 18.49 63.98 46.06 29.77 12.74 49.90 -23.93%
EPS 5.85 2.44 9.67 5.23 1.81 1.00 -1.07 -
DPS 0.00 0.00 0.67 0.00 0.00 0.00 0.00 -
NAPS 1.6143 1.5828 1.5471 1.5309 1.5878 1.5806 1.5768 1.58%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.20 1.20 1.39 1.21 1.28 1.31 0.76 -
P/RPS 0.49 0.87 0.29 0.35 0.58 1.38 0.20 82.03%
P/EPS 2.76 6.60 1.93 3.10 9.49 17.61 -9.51 -
EY 36.29 15.15 51.80 32.21 10.54 5.68 -10.51 -
DY 0.00 0.00 3.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.10 0.12 0.11 0.11 0.11 0.06 40.70%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 27/05/03 28/02/03 25/11/02 27/08/02 30/05/02 27/02/02 -
Price 1.30 1.14 1.27 1.27 1.38 1.19 0.85 -
P/RPS 0.53 0.83 0.27 0.37 0.62 1.25 0.23 74.72%
P/EPS 2.99 6.27 1.76 3.26 10.23 15.99 -10.64 -
EY 33.49 15.95 56.69 30.69 9.78 6.25 -9.40 -
DY 0.00 0.00 3.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.11 0.11 0.12 0.10 0.07 35.27%

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