[KULIM] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -1.21%
YoY- 22.15%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 900,759 840,910 773,951 696,487 686,184 660,378 797,302 8.44%
PBT 182,613 78,844 29,836 6,644 2,186 -56,882 3,257 1354.19%
Tax -81,334 -49,979 -45,256 -29,610 -24,877 79,023 65,195 -
NP 101,279 28,865 -15,420 -22,966 -22,691 22,141 68,452 29.75%
-
NP to SH 118,640 28,865 -15,420 -22,966 -22,691 -80,677 -34,366 -
-
Tax Rate 44.54% 63.39% 151.68% 445.67% 1,138.01% - -2,001.69% -
Total Cost 799,480 812,045 789,371 719,453 708,875 638,237 728,850 6.34%
-
Net Worth 2,079,880 2,154,997 2,236,226 2,225,226 2,219,855 2,080,938 2,235,873 -4.69%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 9,454 - - - - - - -
Div Payout % 7.97% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 2,079,880 2,154,997 2,236,226 2,225,226 2,219,855 2,080,938 2,235,873 -4.69%
NOSH 189,080 189,034 189,190 189,059 189,084 189,176 189,320 -0.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 11.24% 3.43% -1.99% -3.30% -3.31% 3.35% 8.59% -
ROE 5.70% 1.34% -0.69% -1.03% -1.02% -3.88% -1.54% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 476.39 444.84 409.09 368.40 362.90 349.08 421.14 8.54%
EPS 62.75 15.27 -8.15 -12.15 -12.00 -42.65 -18.15 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.00 11.40 11.82 11.77 11.74 11.00 11.81 -4.61%
Adjusted Per Share Value based on latest NOSH - 189,059
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 63.98 59.73 54.97 49.47 48.74 46.91 56.63 8.45%
EPS 8.43 2.05 -1.10 -1.63 -1.61 -5.73 -2.44 -
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4774 1.5307 1.5884 1.5806 1.5768 1.4781 1.5882 -4.69%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.39 1.21 1.28 1.31 0.76 0.69 0.62 -
P/RPS 0.29 0.27 0.31 0.36 0.21 0.20 0.15 55.00%
P/EPS 2.22 7.92 -15.70 -10.78 -6.33 -1.62 -3.42 -
EY 45.14 12.62 -6.37 -9.27 -15.79 -61.81 -29.28 -
DY 3.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.11 0.11 0.11 0.06 0.06 0.05 88.75%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 25/11/02 27/08/02 30/05/02 27/02/02 13/12/01 24/08/01 -
Price 1.27 1.27 1.38 1.19 0.85 0.74 0.87 -
P/RPS 0.27 0.29 0.34 0.32 0.23 0.21 0.21 18.18%
P/EPS 2.02 8.32 -16.93 -9.80 -7.08 -1.74 -4.79 -
EY 49.41 12.02 -5.91 -10.21 -14.12 -57.63 -20.86 -
DY 3.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.11 0.12 0.10 0.07 0.07 0.07 43.09%

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