[KULIM] YoY Cumulative 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- 55.43%
YoY- 28.65%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,909,143 1,320,795 997,351 1,126,849 792,163 648,422 510,077 24.59%
PBT 330,132 166,035 85,844 227,245 180,897 113,472 47,332 38.20%
Tax -15,849 -37,775 -45,384 -99,768 -81,805 -39,775 -17,608 -1.73%
NP 314,283 128,260 40,460 127,477 99,092 73,697 29,724 48.12%
-
NP to SH 236,353 100,344 25,865 127,477 99,092 73,697 29,724 41.25%
-
Tax Rate 4.80% 22.75% 52.87% 43.90% 45.22% 35.05% 37.20% -
Total Cost 1,594,860 1,192,535 956,891 999,372 693,071 574,725 480,353 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 21,002 13,217 19,674 - - - - -
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 8.95% 3.28% 0.97% 5.90% 4.27% 3.42% 1.32% -
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 681.74 499.65 380.20 522.42 418.98 342.96 269.76 16.70%
EPS 84.40 37.96 9.86 59.10 52.41 38.98 15.72 32.31%
DPS 7.50 5.00 7.50 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 135.61 93.82 70.84 80.04 56.27 46.06 36.23 24.59%
EPS 16.79 7.13 1.84 9.05 7.04 5.23 2.11 41.27%
DPS 1.49 0.94 1.40 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 0.50 0.42 0.37 0.24 0.30 0.35 0.26 11.50%
P/EPS 4.03 5.53 14.20 2.12 2.42 3.10 4.39 -1.41%
EY 24.82 18.08 7.04 47.28 41.27 32.21 22.78 1.43%
DY 2.21 2.38 5.36 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 0.55 0.53 0.33 0.27 0.37 0.37 0.27 12.58%
P/EPS 4.44 7.03 12.88 2.35 2.96 3.26 4.71 -0.97%
EY 22.51 14.22 7.76 42.52 33.81 30.69 21.24 0.97%
DY 2.00 1.87 5.91 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