[KULIM] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -29.87%
YoY- -39.73%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 523,079 325,287 409,918 325,616 229,313 178,735 299,278 9.74%
PBT 42,412 23,332 99,657 68,448 56,994 18,504 68,125 -7.59%
Tax -9,597 -16,031 -36,036 -39,406 -8,809 -7,021 -17,914 -9.87%
NP 32,815 7,301 63,621 29,042 48,185 11,483 50,211 -6.84%
-
NP to SH 21,073 3,056 63,621 29,042 48,185 11,483 50,211 -13.46%
-
Tax Rate 22.63% 68.71% 36.16% 57.57% 15.46% 37.94% 26.30% -
Total Cost 490,264 317,986 346,297 296,574 181,128 167,252 249,067 11.94%
-
Net Worth 3,059,154 2,645,921 2,158,800 2,318,065 2,154,997 2,254,981 2,270,230 5.09%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 13,220 19,589 - - - - - -
Div Payout % 62.74% 641.03% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 3,059,154 2,645,921 2,158,800 2,318,065 2,154,997 2,254,981 2,270,230 5.09%
NOSH 264,404 261,196 215,664 189,075 189,034 189,176 189,185 5.73%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.27% 2.24% 15.52% 8.92% 21.01% 6.42% 16.78% -
ROE 0.69% 0.12% 2.95% 1.25% 2.24% 0.51% 2.21% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 197.83 124.54 190.07 172.21 121.31 94.48 158.19 3.79%
EPS 7.97 1.17 29.50 15.36 25.49 6.07 26.56 -18.17%
DPS 5.00 7.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.57 10.13 10.01 12.26 11.40 11.92 12.00 -0.60%
Adjusted Per Share Value based on latest NOSH - 189,075
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 37.15 23.11 29.12 23.13 16.29 12.70 21.26 9.74%
EPS 1.50 0.22 4.52 2.06 3.42 0.82 3.57 -13.45%
DPS 0.94 1.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1729 1.8794 1.5334 1.6465 1.5307 1.6017 1.6126 5.09%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.10 1.40 1.25 1.27 1.21 0.69 1.08 -
P/RPS 1.06 1.12 0.66 0.74 1.00 0.73 0.68 7.67%
P/EPS 26.35 119.66 4.24 8.27 4.75 11.37 4.07 36.50%
EY 3.80 0.84 23.60 12.09 21.07 8.80 24.57 -26.72%
DY 2.38 5.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.12 0.10 0.11 0.06 0.09 12.24%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 29/11/05 29/11/04 20/11/03 25/11/02 13/12/01 23/11/00 -
Price 2.67 1.27 1.39 1.55 1.27 0.74 0.88 -
P/RPS 1.35 1.02 0.73 0.90 1.05 0.78 0.56 15.78%
P/EPS 33.50 108.55 4.71 10.09 4.98 12.19 3.32 46.97%
EY 2.99 0.92 21.22 9.91 20.07 8.20 30.16 -31.95%
DY 1.87 5.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.13 0.14 0.13 0.11 0.06 0.07 21.91%

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