[KULIM] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 74.71%
YoY- -0.38%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,242,675 797,716 672,064 716,931 466,547 419,109 331,342 24.63%
PBT 162,609 123,626 62,512 127,588 112,450 56,478 28,828 33.40%
Tax -45,129 -28,178 -29,353 -63,732 -42,399 -30,966 -10,587 27.32%
NP 117,480 95,448 33,159 63,856 70,051 25,512 18,241 36.38%
-
NP to SH 76,041 79,274 22,809 82,015 82,328 25,512 18,241 26.84%
-
Tax Rate 27.75% 22.79% 46.96% 49.95% 37.70% 54.83% 36.72% -
Total Cost 1,125,195 702,268 638,905 653,075 396,496 393,597 313,101 23.75%
-
Net Worth 2,478,869 3,036,812 2,663,232 3,062,508 2,272,639 2,235,373 2,232,396 1.75%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 19,640 - - - - -
Div Payout % - - 86.11% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,478,869 3,036,812 2,663,232 3,062,508 2,272,639 2,235,373 2,232,396 1.75%
NOSH 279,151 264,070 261,871 242,863 189,071 189,117 189,025 6.71%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.45% 11.97% 4.93% 8.91% 15.01% 6.09% 5.51% -
ROE 3.07% 2.61% 0.86% 2.68% 3.62% 1.14% 0.82% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 445.16 302.08 256.64 295.20 246.76 221.61 175.29 16.79%
EPS 27.24 30.02 8.71 33.77 37.05 13.49 9.65 18.87%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 0.00 -
NAPS 8.88 11.50 10.17 12.61 12.02 11.82 11.81 -4.63%
Adjusted Per Share Value based on latest NOSH - 263,501
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 88.27 56.66 47.74 50.92 33.14 29.77 23.54 24.63%
EPS 5.40 5.63 1.62 5.83 5.85 1.81 1.30 26.77%
DPS 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
NAPS 1.7608 2.1571 1.8917 2.1753 1.6143 1.5878 1.5857 1.76%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.67 1.62 1.48 1.25 1.20 1.28 0.62 -
P/RPS 0.82 0.54 0.58 0.42 0.49 0.58 0.35 15.23%
P/EPS 13.47 5.40 16.99 3.70 2.76 9.49 6.42 13.13%
EY 7.42 18.53 5.89 27.02 36.29 10.54 15.56 -11.60%
DY 0.00 0.00 5.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.14 0.15 0.10 0.10 0.11 0.05 41.98%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 29/08/06 30/08/05 26/08/04 27/08/03 27/08/02 24/08/01 -
Price 2.95 2.23 1.45 1.12 1.30 1.38 0.87 -
P/RPS 0.66 0.74 0.56 0.38 0.53 0.62 0.50 4.73%
P/EPS 10.83 7.43 16.65 3.32 2.99 10.23 9.02 3.09%
EY 9.23 13.46 6.01 30.15 33.49 9.78 11.09 -3.01%
DY 0.00 0.00 5.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.19 0.14 0.09 0.11 0.12 0.07 29.47%

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