[KULIM] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 22.31%
YoY- 731.85%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,028,166 1,044,500 948,197 981,817 900,759 840,910 773,951 20.78%
PBT 198,694 250,038 238,584 209,462 182,613 78,844 29,836 252.74%
Tax -93,849 -123,740 -93,143 -87,888 -81,334 -49,979 -45,256 62.40%
NP 104,845 126,298 145,441 121,574 101,279 28,865 -15,420 -
-
NP to SH 126,506 155,936 175,079 145,111 118,640 28,865 -15,420 -
-
Tax Rate 47.23% 49.49% 39.04% 41.96% 44.54% 63.39% 151.68% -
Total Cost 923,321 918,202 802,756 860,243 799,480 812,045 789,371 10.98%
-
Net Worth 5,914,951 2,318,065 2,272,149 2,228,361 2,079,880 2,154,997 2,236,226 90.92%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 24,645 9,454 9,454 9,454 9,454 - - -
Div Payout % 19.48% 6.06% 5.40% 6.52% 7.97% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 5,914,951 2,318,065 2,272,149 2,228,361 2,079,880 2,154,997 2,236,226 90.92%
NOSH 492,912 189,075 189,030 189,004 189,080 189,034 189,190 89.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.20% 12.09% 15.34% 12.38% 11.24% 3.43% -1.99% -
ROE 2.14% 6.73% 7.71% 6.51% 5.70% 1.34% -0.69% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 208.59 552.42 501.61 519.47 476.39 444.84 409.09 -36.09%
EPS 25.66 82.47 92.62 76.78 62.75 15.27 -8.15 -
DPS 5.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 12.00 12.26 12.02 11.79 11.00 11.40 11.82 1.00%
Adjusted Per Share Value based on latest NOSH - 189,004
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 73.03 74.19 67.35 69.74 63.98 59.73 54.97 20.78%
EPS 8.99 11.08 12.44 10.31 8.43 2.05 -1.10 -
DPS 1.75 0.67 0.67 0.67 0.67 0.00 0.00 -
NAPS 4.2014 1.6465 1.6139 1.5828 1.4774 1.5307 1.5884 90.92%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.55 1.27 1.20 1.20 1.39 1.21 1.28 -
P/RPS 0.74 0.23 0.24 0.23 0.29 0.27 0.31 78.33%
P/EPS 6.04 1.54 1.30 1.56 2.22 7.92 -15.70 -
EY 16.56 64.94 77.18 63.98 45.14 12.62 -6.37 -
DY 3.23 3.94 4.17 4.17 3.60 0.00 0.00 -
P/NAPS 0.13 0.10 0.10 0.10 0.13 0.11 0.11 11.74%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 05/03/04 20/11/03 27/08/03 27/05/03 28/02/03 25/11/02 27/08/02 -
Price 1.62 1.55 1.30 1.14 1.27 1.27 1.38 -
P/RPS 0.78 0.28 0.26 0.22 0.27 0.29 0.34 73.68%
P/EPS 6.31 1.88 1.40 1.48 2.02 8.32 -16.93 -
EY 15.84 53.21 71.25 67.35 49.41 12.02 -5.91 -
DY 3.09 3.23 3.85 4.39 3.94 0.00 0.00 -
P/NAPS 0.14 0.13 0.11 0.10 0.12 0.11 0.12 10.79%

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