[KULIM] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 55.23%
YoY- 49.89%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 2,741,489 1,836,531 1,330,208 1,454,679 1,028,166 900,759 702,565 25.45%
PBT 558,793 221,558 120,164 284,876 198,694 182,613 12,704 87.82%
Tax -43,719 -51,617 -50,949 -116,533 -93,473 -81,334 -12,704 22.86%
NP 515,074 169,941 69,215 168,343 105,221 101,279 0 -
-
NP to SH 426,823 127,648 46,549 197,880 132,018 136,133 -15,108 -
-
Tax Rate 7.82% 23.30% 42.40% 40.91% 47.04% 44.54% 100.00% -
Total Cost 2,226,415 1,666,590 1,260,993 1,286,336 922,945 799,480 702,565 21.18%
-
Net Worth 2,784,608 2,701,874 3,848,717 2,688,949 2,890,550 2,178,075 2,219,873 3.84%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 21,202 26,567 31,650 12,659 11,865 9,453 - -
Div Payout % 4.97% 20.81% 67.99% 6.40% 8.99% 6.94% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 2,784,608 2,701,874 3,848,717 2,688,949 2,890,550 2,178,075 2,219,873 3.84%
NOSH 282,701 265,671 422,008 253,196 237,319 189,069 189,086 6.92%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 18.79% 9.25% 5.20% 11.57% 10.23% 11.24% 0.00% -
ROE 15.33% 4.72% 1.21% 7.36% 4.57% 6.25% -0.68% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 969.75 691.28 315.21 574.53 433.24 476.42 371.56 17.32%
EPS 150.91 48.04 17.73 78.00 55.66 53.57 -7.99 -
DPS 7.50 10.00 7.50 5.00 5.00 5.00 0.00 -
NAPS 9.85 10.17 9.12 10.62 12.18 11.52 11.74 -2.88%
Adjusted Per Share Value based on latest NOSH - 212,621
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 194.73 130.45 94.49 103.33 73.03 63.98 49.90 25.46%
EPS 30.32 9.07 3.31 14.06 9.38 9.67 -1.07 -
DPS 1.51 1.89 2.25 0.90 0.84 0.67 0.00 -
NAPS 1.9779 1.9192 2.7338 1.91 2.0532 1.5471 1.5768 3.84%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.97 2.60 1.23 1.42 1.55 1.39 0.76 -
P/RPS 0.41 0.38 0.39 0.25 0.36 0.29 0.20 12.70%
P/EPS 2.63 5.41 11.15 1.82 2.79 1.93 -9.51 -
EY 38.03 18.48 8.97 55.04 35.89 51.80 -10.51 -
DY 1.89 3.85 6.10 3.52 3.23 3.60 0.00 -
P/NAPS 0.40 0.26 0.13 0.13 0.13 0.12 0.06 37.16%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 06/03/07 27/02/06 23/02/05 05/03/04 28/02/03 27/02/02 -
Price 4.60 2.90 1.39 1.42 1.62 1.27 0.85 -
P/RPS 0.47 0.42 0.44 0.25 0.37 0.27 0.23 12.64%
P/EPS 3.05 6.04 12.60 1.82 2.91 1.76 -10.64 -
EY 32.82 16.57 7.94 55.04 34.34 56.69 -9.40 -
DY 1.63 3.45 5.40 3.52 3.09 3.94 0.00 -
P/NAPS 0.47 0.29 0.15 0.13 0.13 0.11 0.07 37.33%

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