[KULIM] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -90.76%
YoY- -61.05%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,330,208 997,351 672,064 307,431 1,454,679 1,126,849 716,931 50.82%
PBT 120,164 85,844 62,512 35,698 284,876 227,245 127,588 -3.90%
Tax -50,949 -45,384 -29,353 -22,971 -116,533 -99,768 -63,732 -13.82%
NP 69,215 40,460 33,159 12,727 168,343 127,477 63,856 5.50%
-
NP to SH 46,549 25,865 22,809 18,283 197,880 127,477 82,015 -31.37%
-
Tax Rate 42.40% 52.87% 46.96% 64.35% 40.91% 43.90% 49.95% -
Total Cost 1,260,993 956,891 638,905 294,704 1,286,336 999,372 653,075 54.87%
-
Net Worth 3,848,717 2,657,327 2,663,232 3,810,839 2,688,949 2,159,128 3,062,508 16.40%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 31,650 19,674 19,640 18,809 12,659 - - -
Div Payout % 67.99% 76.06% 86.11% 102.88% 6.40% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 3,848,717 2,657,327 2,663,232 3,810,839 2,688,949 2,159,128 3,062,508 16.40%
NOSH 422,008 262,322 261,871 376,193 253,196 215,664 242,863 44.38%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.20% 4.06% 4.93% 4.14% 11.57% 11.31% 8.91% -
ROE 1.21% 0.97% 0.86% 0.48% 7.36% 5.90% 2.68% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 315.21 380.20 256.64 81.72 574.53 522.42 295.20 4.45%
EPS 17.73 9.86 8.71 4.86 78.00 59.10 33.77 -34.84%
DPS 7.50 7.50 7.50 5.00 5.00 0.00 0.00 -
NAPS 9.12 10.13 10.17 10.13 10.62 10.01 12.61 -19.37%
Adjusted Per Share Value based on latest NOSH - 376,193
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 94.49 70.84 47.74 21.84 103.33 80.04 50.92 50.83%
EPS 3.31 1.84 1.62 1.30 14.06 9.05 5.83 -31.36%
DPS 2.25 1.40 1.40 1.34 0.90 0.00 0.00 -
NAPS 2.7338 1.8875 1.8917 2.7069 1.91 1.5336 2.1753 16.40%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.23 1.40 1.48 1.51 1.42 1.25 1.25 -
P/RPS 0.39 0.37 0.58 1.85 0.25 0.24 0.42 -4.80%
P/EPS 11.15 14.20 16.99 31.07 1.82 2.12 3.70 108.21%
EY 8.97 7.04 5.89 3.22 55.04 47.28 27.02 -51.95%
DY 6.10 5.36 5.07 3.31 3.52 0.00 0.00 -
P/NAPS 0.13 0.14 0.15 0.15 0.13 0.12 0.10 19.05%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 30/08/05 25/05/05 23/02/05 29/11/04 26/08/04 -
Price 1.39 1.27 1.45 1.55 1.42 1.39 1.12 -
P/RPS 0.44 0.33 0.56 1.90 0.25 0.27 0.38 10.23%
P/EPS 12.60 12.88 16.65 31.89 1.82 2.35 3.32 142.71%
EY 7.94 7.76 6.01 3.14 55.04 42.52 30.15 -58.81%
DY 5.40 5.91 5.17 3.23 3.52 0.00 0.00 -
P/NAPS 0.15 0.13 0.14 0.15 0.13 0.14 0.09 40.44%

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