[KULIM] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 84.72%
YoY- 1001.07%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 792,163 466,547 260,349 900,759 648,422 419,109 179,291 169.01%
PBT 180,897 112,450 52,149 182,613 113,472 56,478 25,300 270.69%
Tax -81,805 -42,399 -17,788 -81,334 -39,775 -30,966 -11,234 275.23%
NP 99,092 70,051 34,361 101,279 73,697 25,512 14,066 267.05%
-
NP to SH 99,092 82,328 34,361 136,133 73,697 25,512 14,066 267.05%
-
Tax Rate 45.22% 37.70% 34.11% 44.54% 35.05% 54.83% 44.40% -
Total Cost 693,071 396,496 225,988 799,480 574,725 393,597 165,225 159.86%
-
Net Worth 2,318,007 2,272,639 2,228,361 2,178,075 2,155,325 2,235,373 2,225,226 2.75%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 9,453 - - - -
Div Payout % - - - 6.94% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 2,318,007 2,272,639 2,228,361 2,178,075 2,155,325 2,235,373 2,225,226 2.75%
NOSH 189,070 189,071 189,004 189,069 189,063 189,117 189,059 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 12.51% 15.01% 13.20% 11.24% 11.37% 6.09% 7.85% -
ROE 4.27% 3.62% 1.54% 6.25% 3.42% 1.14% 0.63% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 418.98 246.76 137.75 476.42 342.96 221.61 94.83 169.01%
EPS 52.41 37.05 18.18 53.57 38.98 13.49 7.44 267.03%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 12.26 12.02 11.79 11.52 11.40 11.82 11.77 2.75%
Adjusted Per Share Value based on latest NOSH - 189,080
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 56.27 33.14 18.49 63.98 46.06 29.77 12.74 168.95%
EPS 7.04 5.85 2.44 9.67 5.23 1.81 1.00 266.88%
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 1.6465 1.6143 1.5828 1.5471 1.5309 1.5878 1.5806 2.75%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.27 1.20 1.20 1.39 1.21 1.28 1.31 -
P/RPS 0.30 0.49 0.87 0.29 0.35 0.58 1.38 -63.81%
P/EPS 2.42 2.76 6.60 1.93 3.10 9.49 17.61 -73.33%
EY 41.27 36.29 15.15 51.80 32.21 10.54 5.68 274.68%
DY 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
P/NAPS 0.10 0.10 0.10 0.12 0.11 0.11 0.11 -6.15%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 27/05/03 28/02/03 25/11/02 27/08/02 30/05/02 -
Price 1.55 1.30 1.14 1.27 1.27 1.38 1.19 -
P/RPS 0.37 0.53 0.83 0.27 0.37 0.62 1.25 -55.55%
P/EPS 2.96 2.99 6.27 1.76 3.26 10.23 15.99 -67.48%
EY 33.81 33.49 15.95 56.69 30.69 9.78 6.25 207.84%
DY 0.00 0.00 0.00 3.94 0.00 0.00 0.00 -
P/NAPS 0.13 0.11 0.10 0.11 0.11 0.12 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