[KULIM] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 5.06%
YoY- -8.41%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,454,679 1,362,852 1,278,550 1,101,087 1,028,166 1,044,500 948,197 32.84%
PBT 284,876 245,042 213,833 217,016 198,694 250,038 238,584 12.48%
Tax -116,533 -111,436 -114,806 -107,839 -93,849 -123,740 -93,143 16.03%
NP 168,343 133,606 99,027 109,177 104,845 126,298 145,441 10.19%
-
NP to SH 175,463 151,240 116,661 132,912 126,506 155,936 175,079 0.14%
-
Tax Rate 40.91% 45.48% 53.69% 49.69% 47.23% 49.49% 39.04% -
Total Cost 1,286,336 1,229,246 1,179,523 991,910 923,321 918,202 802,756 36.73%
-
Net Worth 2,126,214 2,158,800 3,322,749 2,858,796 5,914,951 2,318,065 2,272,149 -4.30%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 10,631 24,645 24,645 24,645 24,645 9,454 9,454 8.09%
Div Payout % 6.06% 16.30% 21.13% 18.54% 19.48% 6.06% 5.40% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 2,126,214 2,158,800 3,322,749 2,858,796 5,914,951 2,318,065 2,272,149 -4.30%
NOSH 212,621 215,664 263,501 229,437 492,912 189,075 189,030 8.11%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.57% 9.80% 7.75% 9.92% 10.20% 12.09% 15.34% -
ROE 8.25% 7.01% 3.51% 4.65% 2.14% 6.73% 7.71% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 684.16 631.93 485.22 479.91 208.59 552.42 501.61 22.87%
EPS 82.52 70.13 44.27 57.93 25.66 82.47 92.62 -7.37%
DPS 5.00 11.43 9.35 10.74 5.00 5.00 5.00 0.00%
NAPS 10.00 10.01 12.61 12.46 12.00 12.26 12.02 -11.49%
Adjusted Per Share Value based on latest NOSH - 229,437
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 103.33 96.80 90.82 78.21 73.03 74.19 67.35 32.85%
EPS 12.46 10.74 8.29 9.44 8.99 11.08 12.44 0.10%
DPS 0.76 1.75 1.75 1.75 1.75 0.67 0.67 8.72%
NAPS 1.5103 1.5334 2.3602 2.0306 4.2014 1.6465 1.6139 -4.30%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.42 1.25 1.25 1.62 1.55 1.27 1.20 -
P/RPS 0.21 0.20 0.26 0.34 0.74 0.23 0.24 -8.48%
P/EPS 1.72 1.78 2.82 2.80 6.04 1.54 1.30 20.41%
EY 58.12 56.10 35.42 35.76 16.56 64.94 77.18 -17.15%
DY 3.52 9.14 7.48 6.63 3.23 3.94 4.17 -10.63%
P/NAPS 0.14 0.12 0.10 0.13 0.13 0.10 0.10 25.01%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 29/11/04 26/08/04 27/05/04 05/03/04 20/11/03 27/08/03 -
Price 1.42 1.39 1.12 1.20 1.62 1.55 1.30 -
P/RPS 0.21 0.22 0.23 0.25 0.78 0.28 0.26 -13.21%
P/EPS 1.72 1.98 2.53 2.07 6.31 1.88 1.40 14.63%
EY 58.12 50.45 39.53 48.27 15.84 53.21 71.25 -12.64%
DY 3.52 8.22 8.35 8.95 3.09 3.23 3.85 -5.77%
P/NAPS 0.14 0.14 0.09 0.10 0.14 0.13 0.11 17.35%

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