[KULIM] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 188.87%
YoY- 147.94%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 997,351 1,126,849 792,163 648,422 510,077 701,512 837,334 -0.18%
PBT 85,844 227,245 180,897 113,472 47,332 92,915 217,779 0.99%
Tax -45,384 -99,768 -81,805 -39,775 -17,608 -49,251 -61,992 0.33%
NP 40,460 127,477 99,092 73,697 29,724 43,664 155,787 1.44%
-
NP to SH 25,865 127,477 99,092 73,697 29,724 43,664 155,787 1.92%
-
Tax Rate 52.87% 43.90% 45.22% 35.05% 37.20% 53.01% 28.47% -
Total Cost 956,891 999,372 693,071 574,725 480,353 657,848 681,547 -0.36%
-
Net Worth 2,657,327 2,159,128 2,318,007 2,155,325 2,253,880 2,330,636 2,302,773 -0.15%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 19,674 - - - - - - -100.00%
Div Payout % 76.06% - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 2,657,327 2,159,128 2,318,007 2,155,325 2,253,880 2,330,636 2,302,773 -0.15%
NOSH 262,322 215,664 189,070 189,063 189,083 189,021 189,061 -0.34%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 4.06% 11.31% 12.51% 11.37% 5.83% 6.22% 18.61% -
ROE 0.97% 5.90% 4.27% 3.42% 1.32% 1.87% 6.77% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 380.20 522.42 418.98 342.96 269.76 371.13 442.89 0.16%
EPS 9.86 59.10 52.41 38.98 15.72 23.10 82.40 2.28%
DPS 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 10.13 10.01 12.26 11.40 11.92 12.33 12.18 0.19%
Adjusted Per Share Value based on latest NOSH - 189,034
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 70.84 80.04 56.27 46.06 36.23 49.83 59.48 -0.18%
EPS 1.84 9.05 7.04 5.23 2.11 3.10 11.07 1.92%
DPS 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.8875 1.5336 1.6465 1.5309 1.601 1.6555 1.6357 -0.15%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.40 1.25 1.27 1.21 0.69 1.08 0.00 -
P/RPS 0.37 0.24 0.30 0.35 0.26 0.29 0.00 -100.00%
P/EPS 14.20 2.12 2.42 3.10 4.39 4.68 0.00 -100.00%
EY 7.04 47.28 41.27 32.21 22.78 21.39 0.00 -100.00%
DY 5.36 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.14 0.12 0.10 0.11 0.06 0.09 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 29/11/04 20/11/03 25/11/02 13/12/01 23/11/00 27/11/99 -
Price 1.27 1.39 1.55 1.27 0.74 0.88 0.00 -
P/RPS 0.33 0.27 0.37 0.37 0.27 0.24 0.00 -100.00%
P/EPS 12.88 2.35 2.96 3.26 4.71 3.81 0.00 -100.00%
EY 7.76 42.52 33.81 30.69 21.24 26.25 0.00 -100.00%
DY 5.91 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.13 0.14 0.13 0.11 0.06 0.07 0.00 -100.00%

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