[KULIM] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -74.76%
YoY- 144.28%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,028,166 792,163 466,547 260,349 900,759 648,422 419,109 81.59%
PBT 198,694 180,897 112,450 52,149 182,613 113,472 56,478 130.78%
Tax -93,473 -81,805 -42,399 -17,788 -81,334 -39,775 -30,966 108.44%
NP 105,221 99,092 70,051 34,361 101,279 73,697 25,512 156.51%
-
NP to SH 132,018 99,092 82,328 34,361 136,133 73,697 25,512 198.28%
-
Tax Rate 47.04% 45.22% 37.70% 34.11% 44.54% 35.05% 54.83% -
Total Cost 922,945 693,071 396,496 225,988 799,480 574,725 393,597 76.22%
-
Net Worth 2,890,550 2,318,007 2,272,639 2,228,361 2,178,075 2,155,325 2,235,373 18.63%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 11,865 - - - 9,453 - - -
Div Payout % 8.99% - - - 6.94% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,890,550 2,318,007 2,272,639 2,228,361 2,178,075 2,155,325 2,235,373 18.63%
NOSH 237,319 189,070 189,071 189,004 189,069 189,063 189,117 16.29%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.23% 12.51% 15.01% 13.20% 11.24% 11.37% 6.09% -
ROE 4.57% 4.27% 3.62% 1.54% 6.25% 3.42% 1.14% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 433.24 418.98 246.76 137.75 476.42 342.96 221.61 56.15%
EPS 55.66 52.41 37.05 18.18 53.57 38.98 13.49 156.58%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 12.18 12.26 12.02 11.79 11.52 11.40 11.82 2.01%
Adjusted Per Share Value based on latest NOSH - 189,004
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 73.03 56.27 33.14 18.49 63.98 46.06 29.77 81.59%
EPS 9.38 7.04 5.85 2.44 9.67 5.23 1.81 198.57%
DPS 0.84 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 2.0532 1.6465 1.6143 1.5828 1.5471 1.5309 1.5878 18.63%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.55 1.27 1.20 1.20 1.39 1.21 1.28 -
P/RPS 0.36 0.30 0.49 0.87 0.29 0.35 0.58 -27.17%
P/EPS 2.79 2.42 2.76 6.60 1.93 3.10 9.49 -55.68%
EY 35.89 41.27 36.29 15.15 51.80 32.21 10.54 125.83%
DY 3.23 0.00 0.00 0.00 3.60 0.00 0.00 -
P/NAPS 0.13 0.10 0.10 0.10 0.12 0.11 0.11 11.74%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 05/03/04 20/11/03 27/08/03 27/05/03 28/02/03 25/11/02 27/08/02 -
Price 1.62 1.55 1.30 1.14 1.27 1.27 1.38 -
P/RPS 0.37 0.37 0.53 0.83 0.27 0.37 0.62 -29.05%
P/EPS 2.91 2.96 2.99 6.27 1.76 3.26 10.23 -56.64%
EY 34.34 33.81 33.49 15.95 56.69 30.69 9.78 130.48%
DY 3.09 0.00 0.00 0.00 3.94 0.00 0.00 -
P/NAPS 0.13 0.13 0.11 0.10 0.11 0.11 0.12 5.46%

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