[KULIM] YoY 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- -37.54%
YoY- 156.15%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 866,786 517,988 332,857 327,830 236,003 252,337 192,488 28.48%
PBT 231,944 57,326 24,652 57,631 17,797 69,141 -34,628 -
Tax -16,466 -14,251 -5,565 -16,765 -11,668 -41,559 34,628 -
NP 215,478 43,075 19,087 40,866 6,129 27,582 0 -
-
NP to SH 170,003 27,742 11,016 39,736 15,513 44,943 -44,832 -
-
Tax Rate 7.10% 24.86% 22.57% 29.09% 65.56% 60.11% - -
Total Cost 651,308 474,913 313,770 286,964 229,874 224,755 192,488 22.51%
-
Net Worth 3,530,657 2,346,378 4,850,527 2,126,214 5,914,951 2,079,880 2,219,855 8.03%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 13,286 33,590 10,631 24,645 9,454 - -
Div Payout % - 47.89% 304.93% 26.75% 158.87% 21.04% - -
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 3,530,657 2,346,378 4,850,527 2,126,214 5,914,951 2,079,880 2,219,855 8.03%
NOSH 282,678 265,727 447,878 212,621 492,912 189,080 189,084 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 24.86% 8.32% 5.73% 12.47% 2.60% 10.93% 0.00% -
ROE 4.82% 1.18% 0.23% 1.87% 0.26% 2.16% -2.02% -
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 306.63 194.93 74.32 154.18 47.88 133.46 101.80 20.16%
EPS 60.14 10.44 4.20 18.93 3.24 14.59 -23.71 -
DPS 0.00 5.00 7.50 5.00 5.00 5.00 0.00 -
NAPS 12.49 8.83 10.83 10.00 12.00 11.00 11.74 1.03%
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 61.57 36.79 23.64 23.29 16.76 17.92 13.67 28.49%
EPS 12.08 1.97 0.78 2.82 1.10 3.19 -3.18 -
DPS 0.00 0.94 2.39 0.76 1.75 0.67 0.00 -
NAPS 2.5079 1.6667 3.4454 1.5103 4.2014 1.4774 1.5768 8.03%
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 1.29 1.33 1.66 0.92 3.24 1.04 0.75 9.45%
P/EPS 6.60 24.90 50.01 7.60 49.25 5.85 -3.21 -
EY 15.15 4.02 2.00 13.16 2.03 17.10 -31.20 -
DY 0.00 1.92 6.10 3.52 3.23 3.60 0.00 -
P/NAPS 0.32 0.29 0.11 0.14 0.13 0.13 0.06 32.16%
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 1.50 1.49 1.87 0.92 3.38 0.95 0.83 10.36%
P/EPS 7.65 27.78 56.51 7.60 51.47 5.34 -3.58 -
EY 13.07 3.60 1.77 13.16 1.94 18.72 -27.89 -
DY 0.00 1.72 5.40 3.52 3.09 3.94 0.00 -
P/NAPS 0.37 0.33 0.13 0.14 0.14 0.12 0.07 31.96%

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