[KULIM] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -90.76%
YoY- -61.05%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 852,987 570,320 374,408 307,431 333,270 260,349 179,291 29.65%
PBT 212,796 76,894 78,179 35,698 70,471 52,149 25,300 42.56%
Tax -52,085 -22,166 -15,847 -22,971 -31,778 -17,788 -11,234 29.10%
NP 160,711 54,728 62,332 12,727 38,693 34,361 14,066 50.02%
-
NP to SH 98,193 34,822 54,334 18,283 46,943 34,361 14,066 38.20%
-
Tax Rate 24.48% 28.83% 20.27% 64.35% 45.09% 34.11% 44.40% -
Total Cost 692,276 515,592 312,076 294,704 294,577 225,988 165,225 26.94%
-
Net Worth 2,801,455 2,434,212 3,227,096 3,810,839 2,858,796 2,228,361 2,225,226 3.90%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 21,309 - 15,136 18,809 - - - -
Div Payout % 21.70% - 27.86% 102.88% - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 2,801,455 2,434,212 3,227,096 3,810,839 2,858,796 2,228,361 2,225,226 3.90%
NOSH 284,123 277,245 302,729 376,193 229,437 189,004 189,059 7.01%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 18.84% 9.60% 16.65% 4.14% 11.61% 13.20% 7.85% -
ROE 3.51% 1.43% 1.68% 0.48% 1.64% 1.54% 0.63% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 300.22 205.71 123.68 81.72 145.25 137.75 94.83 21.15%
EPS 34.56 12.56 20.59 4.86 20.46 18.18 7.44 29.14%
DPS 7.50 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 9.86 8.78 10.66 10.13 12.46 11.79 11.77 -2.90%
Adjusted Per Share Value based on latest NOSH - 376,193
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 60.59 40.51 26.59 21.84 23.67 18.49 12.74 29.64%
EPS 6.97 2.47 3.86 1.30 3.33 2.44 1.00 38.16%
DPS 1.51 0.00 1.08 1.34 0.00 0.00 0.00 -
NAPS 1.9899 1.729 2.2922 2.7069 2.0306 1.5828 1.5806 3.90%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.97 3.53 1.29 1.51 1.62 1.20 1.31 -
P/RPS 1.32 1.72 1.04 1.85 1.12 0.87 1.38 -0.73%
P/EPS 11.49 28.11 7.19 31.07 7.92 6.60 17.61 -6.86%
EY 8.71 3.56 13.91 3.22 12.63 15.15 5.68 7.37%
DY 1.89 0.00 3.88 3.31 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.12 0.15 0.13 0.10 0.11 23.98%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 24/05/07 29/05/06 25/05/05 27/05/04 27/05/03 30/05/02 -
Price 4.32 3.78 1.52 1.55 1.20 1.14 1.19 -
P/RPS 1.44 1.84 1.23 1.90 0.83 0.83 1.25 2.38%
P/EPS 12.50 30.10 8.47 31.89 5.87 6.27 15.99 -4.01%
EY 8.00 3.32 11.81 3.14 17.05 15.95 6.25 4.19%
DY 1.74 0.00 3.29 3.23 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.14 0.15 0.10 0.10 0.10 27.98%

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