[KULIM] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 3.62%
YoY- 28.65%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,545,524 1,761,060 1,329,801 1,502,465 1,056,217 864,562 680,102 24.59%
PBT 440,176 221,380 114,458 302,993 241,196 151,296 63,109 38.20%
Tax -21,132 -50,366 -60,512 -133,024 -109,073 -53,033 -23,477 -1.73%
NP 419,044 171,013 53,946 169,969 132,122 98,262 39,632 48.12%
-
NP to SH 315,137 133,792 34,486 169,969 132,122 98,262 39,632 41.25%
-
Tax Rate 4.80% 22.75% 52.87% 43.90% 45.22% 35.05% 37.20% -
Total Cost 2,126,480 1,590,046 1,275,854 1,332,496 924,094 766,300 640,470 22.12%
-
Net Worth 2,640,768 3,058,430 2,657,327 2,159,128 2,318,007 2,155,325 2,253,880 2.67%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 28,003 17,622 26,232 - - - - -
Div Payout % 8.89% 13.17% 76.06% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 2,640,768 3,058,430 2,657,327 2,159,128 2,318,007 2,155,325 2,253,880 2.67%
NOSH 280,039 264,341 262,322 215,664 189,070 189,063 189,083 6.76%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 16.46% 9.71% 4.06% 11.31% 12.51% 11.37% 5.83% -
ROE 11.93% 4.37% 1.30% 7.87% 5.70% 4.56% 1.76% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 908.99 666.21 506.93 696.56 558.64 457.29 359.68 16.70%
EPS 112.53 50.61 13.15 78.80 69.88 51.97 20.96 32.30%
DPS 10.00 6.67 10.00 0.00 0.00 0.00 0.00 -
NAPS 9.43 11.57 10.13 10.01 12.26 11.40 11.92 -3.82%
Adjusted Per Share Value based on latest NOSH - 215,664
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 180.81 125.09 94.46 106.72 75.02 61.41 48.31 24.59%
EPS 22.38 9.50 2.45 12.07 9.38 6.98 2.82 41.21%
DPS 1.99 1.25 1.86 0.00 0.00 0.00 0.00 -
NAPS 1.8758 2.1724 1.8875 1.5336 1.6465 1.5309 1.601 2.67%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.40 2.10 1.40 1.25 1.27 1.21 0.69 -
P/RPS 0.37 0.32 0.28 0.18 0.23 0.26 0.19 11.74%
P/EPS 3.02 4.15 10.65 1.59 1.82 2.33 3.29 -1.41%
EY 33.10 24.10 9.39 63.04 55.02 42.95 30.38 1.43%
DY 2.94 3.17 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.18 0.14 0.12 0.10 0.11 0.06 34.78%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 28/11/06 29/11/05 29/11/04 20/11/03 25/11/02 13/12/01 -
Price 3.75 2.67 1.27 1.39 1.55 1.27 0.74 -
P/RPS 0.41 0.40 0.25 0.20 0.28 0.28 0.21 11.79%
P/EPS 3.33 5.28 9.66 1.76 2.22 2.44 3.53 -0.96%
EY 30.01 18.96 10.35 56.69 45.08 40.92 28.32 0.97%
DY 2.67 2.50 7.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.23 0.13 0.14 0.13 0.11 0.06 37.16%

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