[KULIM] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -12.23%
YoY- -33.37%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,428,840 1,454,679 1,362,852 1,278,550 1,101,087 1,028,166 1,044,500 23.20%
PBT 250,103 284,876 245,042 213,833 217,016 198,694 250,038 0.01%
Tax -107,726 -116,533 -111,436 -114,806 -107,839 -93,849 -123,740 -8.81%
NP 142,377 168,343 133,606 99,027 109,177 104,845 126,298 8.30%
-
NP to SH 146,803 175,463 151,240 116,661 132,912 126,506 155,936 -3.94%
-
Tax Rate 43.07% 40.91% 45.48% 53.69% 49.69% 47.23% 49.49% -
Total Cost 1,286,463 1,286,336 1,229,246 1,179,523 991,910 923,321 918,202 25.18%
-
Net Worth 3,810,839 2,126,214 2,158,800 3,322,749 2,858,796 5,914,951 2,318,065 39.25%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 29,440 10,631 24,645 24,645 24,645 24,645 9,454 113.09%
Div Payout % 20.05% 6.06% 16.30% 21.13% 18.54% 19.48% 6.06% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 3,810,839 2,126,214 2,158,800 3,322,749 2,858,796 5,914,951 2,318,065 39.25%
NOSH 376,193 212,621 215,664 263,501 229,437 492,912 189,075 58.12%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.96% 11.57% 9.80% 7.75% 9.92% 10.20% 12.09% -
ROE 3.85% 8.25% 7.01% 3.51% 4.65% 2.14% 6.73% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 379.82 684.16 631.93 485.22 479.91 208.59 552.42 -22.08%
EPS 39.02 82.52 70.13 44.27 57.93 25.66 82.47 -39.25%
DPS 7.83 5.00 11.43 9.35 10.74 5.00 5.00 34.81%
NAPS 10.13 10.00 10.01 12.61 12.46 12.00 12.26 -11.93%
Adjusted Per Share Value based on latest NOSH - 263,501
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 101.49 103.33 96.80 90.82 78.21 73.03 74.19 23.20%
EPS 10.43 12.46 10.74 8.29 9.44 8.99 11.08 -3.94%
DPS 2.09 0.76 1.75 1.75 1.75 1.75 0.67 113.34%
NAPS 2.7069 1.5103 1.5334 2.3602 2.0306 4.2014 1.6465 39.25%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.51 1.42 1.25 1.25 1.62 1.55 1.27 -
P/RPS 0.40 0.21 0.20 0.26 0.34 0.74 0.23 44.56%
P/EPS 3.87 1.72 1.78 2.82 2.80 6.04 1.54 84.73%
EY 25.84 58.12 56.10 35.42 35.76 16.56 64.94 -45.87%
DY 5.18 3.52 9.14 7.48 6.63 3.23 3.94 19.99%
P/NAPS 0.15 0.14 0.12 0.10 0.13 0.13 0.10 31.00%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 23/02/05 29/11/04 26/08/04 27/05/04 05/03/04 20/11/03 -
Price 1.55 1.42 1.39 1.12 1.20 1.62 1.55 -
P/RPS 0.41 0.21 0.22 0.23 0.25 0.78 0.28 28.91%
P/EPS 3.97 1.72 1.98 2.53 2.07 6.31 1.88 64.52%
EY 25.18 58.12 50.45 39.53 48.27 15.84 53.21 -39.24%
DY 5.05 3.52 8.22 8.35 8.95 3.09 3.23 34.67%
P/NAPS 0.15 0.14 0.14 0.09 0.10 0.14 0.13 10.00%

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