[KULIM] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -18.63%
YoY- 193.49%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 260,349 252,337 229,313 239,818 179,291 192,488 178,735 28.52%
PBT 52,149 69,141 56,994 31,178 25,300 -34,628 18,504 99.64%
Tax -17,788 -41,559 -8,809 -19,732 -11,234 34,628 -7,021 85.95%
NP 34,361 27,582 48,185 11,446 14,066 0 11,483 107.79%
-
NP to SH 34,361 44,943 48,185 11,446 14,066 -44,832 11,483 107.79%
-
Tax Rate 34.11% 60.11% 15.46% 63.29% 44.40% - 37.94% -
Total Cost 225,988 224,755 181,128 228,372 165,225 192,488 167,252 22.24%
-
Net Worth 2,228,361 2,079,880 2,154,997 2,236,226 2,225,226 2,219,855 2,254,981 -0.78%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 9,454 - - - - - -
Div Payout % - 21.04% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,228,361 2,079,880 2,154,997 2,236,226 2,225,226 2,219,855 2,254,981 -0.78%
NOSH 189,004 189,080 189,034 189,190 189,059 189,084 189,176 -0.06%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 13.20% 10.93% 21.01% 4.77% 7.85% 0.00% 6.42% -
ROE 1.54% 2.16% 2.24% 0.51% 0.63% -2.02% 0.51% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 137.75 133.46 121.31 126.76 94.83 101.80 94.48 28.60%
EPS 18.18 14.59 25.49 6.05 7.44 -23.71 6.07 107.91%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.79 11.00 11.40 11.82 11.77 11.74 11.92 -0.72%
Adjusted Per Share Value based on latest NOSH - 189,190
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 18.49 17.92 16.29 17.03 12.74 13.67 12.70 28.48%
EPS 2.44 3.19 3.42 0.81 1.00 -3.18 0.82 107.01%
DPS 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5828 1.4774 1.5307 1.5884 1.5806 1.5768 1.6017 -0.78%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.20 1.39 1.21 1.28 1.31 0.76 0.69 -
P/RPS 0.87 1.04 1.00 1.01 1.38 0.75 0.73 12.42%
P/EPS 6.60 5.85 4.75 21.16 17.61 -3.21 11.37 -30.43%
EY 15.15 17.10 21.07 4.73 5.68 -31.20 8.80 43.69%
DY 0.00 3.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.13 0.11 0.11 0.11 0.06 0.06 40.61%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 28/02/03 25/11/02 27/08/02 30/05/02 27/02/02 13/12/01 -
Price 1.14 1.27 1.27 1.38 1.19 0.85 0.74 -
P/RPS 0.83 0.95 1.05 1.09 1.25 0.83 0.78 4.23%
P/EPS 6.27 5.34 4.98 22.81 15.99 -3.58 12.19 -35.82%
EY 15.95 18.72 20.07 4.38 6.25 -27.89 8.20 55.88%
DY 0.00 3.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.12 0.11 0.12 0.10 0.07 0.06 40.61%

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