[KULIM] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 193.1%
YoY- -1.92%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 307,431 333,270 260,349 179,291 168,988 252,453 0 -100.00%
PBT 35,698 70,471 52,149 25,300 20,842 49,881 0 -100.00%
Tax -22,971 -31,778 -17,788 -11,234 -6,501 -25,670 0 -100.00%
NP 12,727 38,693 34,361 14,066 14,341 24,211 0 -100.00%
-
NP to SH 18,283 46,943 34,361 14,066 14,341 24,211 0 -100.00%
-
Tax Rate 64.35% 45.09% 34.11% 44.40% 31.19% 51.46% - -
Total Cost 294,704 294,577 225,988 165,225 154,647 228,242 0 -100.00%
-
Net Worth 3,810,839 2,858,796 2,228,361 2,225,226 2,248,457 2,349,279 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 18,809 - - - - - - -100.00%
Div Payout % 102.88% - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 3,810,839 2,858,796 2,228,361 2,225,226 2,248,457 2,349,279 0 -100.00%
NOSH 376,193 229,437 189,004 189,059 188,945 189,000 189,050 -0.72%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 4.14% 11.61% 13.20% 7.85% 8.49% 9.59% 0.00% -
ROE 0.48% 1.64% 1.54% 0.63% 0.64% 1.03% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 81.72 145.25 137.75 94.83 89.44 133.57 0.00 -100.00%
EPS 4.86 20.46 18.18 7.44 7.59 12.81 0.00 -100.00%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 10.13 12.46 11.79 11.77 11.90 12.43 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 189,059
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 21.84 23.67 18.49 12.74 12.00 17.93 0.00 -100.00%
EPS 1.30 3.33 2.44 1.00 1.02 1.72 0.00 -100.00%
DPS 1.34 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.7069 2.0306 1.5828 1.5806 1.5971 1.6687 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 1.51 1.62 1.20 1.31 0.59 1.67 0.00 -
P/RPS 1.85 1.12 0.87 1.38 0.66 1.25 0.00 -100.00%
P/EPS 31.07 7.92 6.60 17.61 7.77 13.04 0.00 -100.00%
EY 3.22 12.63 15.15 5.68 12.86 7.67 0.00 -100.00%
DY 3.31 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.15 0.13 0.10 0.11 0.05 0.13 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 25/05/05 27/05/04 27/05/03 30/05/02 22/05/01 23/05/00 - -
Price 1.55 1.20 1.14 1.19 0.58 1.52 0.00 -
P/RPS 1.90 0.83 0.83 1.25 0.65 1.14 0.00 -100.00%
P/EPS 31.89 5.87 6.27 15.99 7.64 11.87 0.00 -100.00%
EY 3.14 17.05 15.95 6.25 13.09 8.43 0.00 -100.00%
DY 3.23 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.15 0.10 0.10 0.10 0.05 0.12 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