[KULIM] QoQ TTM 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- 29.64%
YoY- -3.01%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,409,812 1,428,840 1,454,679 1,362,852 1,278,550 1,101,087 1,028,166 23.44%
PBT 219,800 250,103 284,876 245,042 213,833 217,016 198,694 6.96%
Tax -87,710 -107,726 -116,533 -111,436 -114,806 -107,839 -93,849 -4.41%
NP 132,090 142,377 168,343 133,606 99,027 109,177 104,845 16.66%
-
NP to SH 131,722 146,803 175,463 151,240 116,661 132,912 126,506 2.73%
-
Tax Rate 39.90% 43.07% 40.91% 45.48% 53.69% 49.69% 47.23% -
Total Cost 1,277,722 1,286,463 1,286,336 1,229,246 1,179,523 991,910 923,321 24.20%
-
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 49,081 29,440 10,631 24,645 24,645 24,645 24,645 58.35%
Div Payout % 37.26% 20.05% 6.06% 16.30% 21.13% 18.54% 19.48% -
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 9.37% 9.96% 11.57% 9.80% 7.75% 9.92% 10.20% -
ROE 4.95% 3.85% 8.25% 7.01% 3.51% 4.65% 2.14% -
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 538.36 379.82 684.16 631.93 485.22 479.91 208.59 88.26%
EPS 50.30 39.02 82.52 70.13 44.27 57.93 25.66 56.69%
DPS 18.74 7.83 5.00 11.43 9.35 10.74 5.00 141.48%
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 100.14 101.49 103.33 96.80 90.82 78.21 73.03 23.44%
EPS 9.36 10.43 12.46 10.74 8.29 9.44 8.99 2.72%
DPS 3.49 2.09 0.76 1.75 1.75 1.75 1.75 58.50%
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 0.27 0.40 0.21 0.20 0.26 0.34 0.74 -48.97%
P/EPS 2.94 3.87 1.72 1.78 2.82 2.80 6.04 -38.14%
EY 33.99 25.84 58.12 56.10 35.42 35.76 16.56 61.57%
DY 12.66 5.18 3.52 9.14 7.48 6.63 3.23 148.79%
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 0.27 0.41 0.21 0.22 0.23 0.25 0.78 -50.73%
P/EPS 2.88 3.97 1.72 1.98 2.53 2.07 6.31 -40.74%
EY 34.69 25.18 58.12 50.45 39.53 48.27 15.84 68.72%
DY 12.93 5.05 3.52 8.22 8.35 8.95 3.09 159.89%
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