[KULIM] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -16.33%
YoY- 10.45%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,330,208 1,325,181 1,409,812 1,428,840 1,454,679 1,362,852 1,278,550 2.66%
PBT 110,496 143,475 219,800 250,103 284,876 245,042 213,833 -35.52%
Tax -56,505 -67,705 -87,710 -107,726 -116,533 -111,436 -114,806 -37.58%
NP 53,991 75,770 132,090 142,377 168,343 133,606 99,027 -33.18%
-
NP to SH 42,437 71,157 131,722 146,803 175,463 151,240 116,661 -48.94%
-
Tax Rate 51.14% 47.19% 39.90% 43.07% 40.91% 45.48% 53.69% -
Total Cost 1,276,217 1,249,411 1,277,722 1,286,463 1,286,336 1,229,246 1,179,523 5.37%
-
Net Worth 4,850,527 2,645,921 2,663,219 3,810,839 2,126,214 2,158,800 3,322,749 28.59%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 91,630 68,670 49,081 29,440 10,631 24,645 24,645 139.42%
Div Payout % 215.92% 96.51% 37.26% 20.05% 6.06% 16.30% 21.13% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 4,850,527 2,645,921 2,663,219 3,810,839 2,126,214 2,158,800 3,322,749 28.59%
NOSH 447,878 261,196 261,870 376,193 212,621 215,664 263,501 42.28%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.06% 5.72% 9.37% 9.96% 11.57% 9.80% 7.75% -
ROE 0.87% 2.69% 4.95% 3.85% 8.25% 7.01% 3.51% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 297.00 507.35 538.36 379.82 684.16 631.93 485.22 -27.84%
EPS 9.48 27.24 50.30 39.02 82.52 70.13 44.27 -64.10%
DPS 20.46 26.29 18.74 7.83 5.00 11.43 9.35 68.30%
NAPS 10.83 10.13 10.17 10.13 10.00 10.01 12.61 -9.62%
Adjusted Per Share Value based on latest NOSH - 376,193
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 94.49 94.13 100.14 101.49 103.33 96.80 90.82 2.66%
EPS 3.01 5.05 9.36 10.43 12.46 10.74 8.29 -49.01%
DPS 6.51 4.88 3.49 2.09 0.76 1.75 1.75 139.50%
NAPS 3.4454 1.8794 1.8917 2.7069 1.5103 1.5334 2.3602 28.59%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.23 1.40 1.48 1.51 1.42 1.25 1.25 -
P/RPS 0.41 0.28 0.27 0.40 0.21 0.20 0.26 35.36%
P/EPS 12.98 5.14 2.94 3.87 1.72 1.78 2.82 175.93%
EY 7.70 19.46 33.99 25.84 58.12 56.10 35.42 -63.74%
DY 16.63 18.78 12.66 5.18 3.52 9.14 7.48 70.09%
P/NAPS 0.11 0.14 0.15 0.15 0.14 0.12 0.10 6.54%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 30/08/05 25/05/05 23/02/05 29/11/04 26/08/04 -
Price 1.39 1.27 1.45 1.55 1.42 1.39 1.12 -
P/RPS 0.47 0.25 0.27 0.41 0.21 0.22 0.23 60.82%
P/EPS 14.67 4.66 2.88 3.97 1.72 1.98 2.53 221.72%
EY 6.82 21.45 34.69 25.18 58.12 50.45 39.53 -68.90%
DY 14.72 20.70 12.93 5.05 3.52 8.22 8.35 45.78%
P/NAPS 0.13 0.13 0.14 0.15 0.14 0.14 0.09 27.69%

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