[KULIM] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 81.4%
YoY- 119.07%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 364,633 307,431 327,830 409,918 383,661 333,270 236,003 33.68%
PBT 26,814 35,698 57,631 99,657 57,117 70,471 17,797 31.45%
Tax -11,938 -22,971 -16,765 -36,036 -31,954 -31,778 -11,668 1.53%
NP 14,876 12,727 40,866 63,621 25,163 38,693 6,129 80.70%
-
NP to SH 10,082 18,283 39,736 63,621 35,072 46,943 15,513 -24.98%
-
Tax Rate 44.52% 64.35% 29.09% 36.16% 55.94% 45.09% 65.56% -
Total Cost 349,757 294,704 286,964 346,297 358,498 294,577 229,874 32.32%
-
Net Worth 2,663,219 3,810,839 2,126,214 2,158,800 3,322,749 2,858,796 5,914,951 -41.28%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 19,640 18,809 10,631 - - - 24,645 -14.05%
Div Payout % 194.81% 102.88% 26.75% - - - 158.87% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 2,663,219 3,810,839 2,126,214 2,158,800 3,322,749 2,858,796 5,914,951 -41.28%
NOSH 261,870 376,193 212,621 215,664 263,501 229,437 492,912 -34.42%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.08% 4.14% 12.47% 15.52% 6.56% 11.61% 2.60% -
ROE 0.38% 0.48% 1.87% 2.95% 1.06% 1.64% 0.26% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 139.24 81.72 154.18 190.07 145.60 145.25 47.88 103.87%
EPS 3.85 4.86 18.93 29.50 13.31 20.46 3.24 12.19%
DPS 7.50 5.00 5.00 0.00 0.00 0.00 5.00 31.06%
NAPS 10.17 10.13 10.00 10.01 12.61 12.46 12.00 -10.45%
Adjusted Per Share Value based on latest NOSH - 215,664
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 25.90 21.84 23.29 29.12 27.25 23.67 16.76 33.70%
EPS 0.72 1.30 2.82 4.52 2.49 3.33 1.10 -24.63%
DPS 1.40 1.34 0.76 0.00 0.00 0.00 1.75 -13.83%
NAPS 1.8917 2.7069 1.5103 1.5334 2.3602 2.0306 4.2014 -41.28%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.48 1.51 1.42 1.25 1.25 1.62 1.55 -
P/RPS 1.06 1.85 0.92 0.66 0.86 1.12 3.24 -52.55%
P/EPS 38.44 31.07 7.60 4.24 9.39 7.92 49.25 -15.24%
EY 2.60 3.22 13.16 23.60 10.65 12.63 2.03 17.95%
DY 5.07 3.31 3.52 0.00 0.00 0.00 3.23 35.10%
P/NAPS 0.15 0.15 0.14 0.12 0.10 0.13 0.13 10.01%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 25/05/05 23/02/05 29/11/04 26/08/04 27/05/04 05/03/04 -
Price 1.45 1.55 1.42 1.39 1.12 1.20 1.62 -
P/RPS 1.04 1.90 0.92 0.73 0.77 0.83 3.38 -54.45%
P/EPS 37.66 31.89 7.60 4.71 8.41 5.87 51.47 -18.81%
EY 2.66 3.14 13.16 21.22 11.88 17.05 1.94 23.44%
DY 5.17 3.23 3.52 0.00 0.00 0.00 3.09 40.98%
P/NAPS 0.14 0.15 0.14 0.14 0.09 0.10 0.14 0.00%

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