[KULIM] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
05-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -18.87%
YoY- 6.63%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,362,852 1,278,550 1,101,087 1,028,166 1,044,500 948,197 981,817 24.36%
PBT 245,042 213,833 217,016 198,694 250,038 238,584 209,462 10.99%
Tax -111,436 -114,806 -107,839 -93,849 -123,740 -93,143 -87,888 17.09%
NP 133,606 99,027 109,177 104,845 126,298 145,441 121,574 6.47%
-
NP to SH 151,240 116,661 132,912 126,506 155,936 175,079 145,111 2.78%
-
Tax Rate 45.48% 53.69% 49.69% 47.23% 49.49% 39.04% 41.96% -
Total Cost 1,229,246 1,179,523 991,910 923,321 918,202 802,756 860,243 26.78%
-
Net Worth 2,158,800 3,322,749 2,858,796 5,914,951 2,318,065 2,272,149 2,228,361 -2.08%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 24,645 24,645 24,645 24,645 9,454 9,454 9,454 89.08%
Div Payout % 16.30% 21.13% 18.54% 19.48% 6.06% 5.40% 6.52% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 2,158,800 3,322,749 2,858,796 5,914,951 2,318,065 2,272,149 2,228,361 -2.08%
NOSH 215,664 263,501 229,437 492,912 189,075 189,030 189,004 9.16%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.80% 7.75% 9.92% 10.20% 12.09% 15.34% 12.38% -
ROE 7.01% 3.51% 4.65% 2.14% 6.73% 7.71% 6.51% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 631.93 485.22 479.91 208.59 552.42 501.61 519.47 13.91%
EPS 70.13 44.27 57.93 25.66 82.47 92.62 76.78 -5.84%
DPS 11.43 9.35 10.74 5.00 5.00 5.00 5.00 73.27%
NAPS 10.01 12.61 12.46 12.00 12.26 12.02 11.79 -10.31%
Adjusted Per Share Value based on latest NOSH - 492,912
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 96.80 90.82 78.21 73.03 74.19 67.35 69.74 24.35%
EPS 10.74 8.29 9.44 8.99 11.08 12.44 10.31 2.75%
DPS 1.75 1.75 1.75 1.75 0.67 0.67 0.67 89.32%
NAPS 1.5334 2.3602 2.0306 4.2014 1.6465 1.6139 1.5828 -2.08%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.25 1.25 1.62 1.55 1.27 1.20 1.20 -
P/RPS 0.20 0.26 0.34 0.74 0.23 0.24 0.23 -8.87%
P/EPS 1.78 2.82 2.80 6.04 1.54 1.30 1.56 9.16%
EY 56.10 35.42 35.76 16.56 64.94 77.18 63.98 -8.36%
DY 9.14 7.48 6.63 3.23 3.94 4.17 4.17 68.49%
P/NAPS 0.12 0.10 0.13 0.13 0.10 0.10 0.10 12.88%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 27/05/04 05/03/04 20/11/03 27/08/03 27/05/03 -
Price 1.39 1.12 1.20 1.62 1.55 1.30 1.14 -
P/RPS 0.22 0.23 0.25 0.78 0.28 0.26 0.22 0.00%
P/EPS 1.98 2.53 2.07 6.31 1.88 1.40 1.48 21.34%
EY 50.45 39.53 48.27 15.84 53.21 71.25 67.35 -17.47%
DY 8.22 8.35 8.95 3.09 3.23 3.85 4.39 51.74%
P/NAPS 0.14 0.09 0.10 0.14 0.13 0.11 0.10 25.06%

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