[KULIM] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 202.6%
YoY- 36.62%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 570,320 374,408 307,431 333,270 260,349 179,291 168,988 22.46%
PBT 76,894 78,179 35,698 70,471 52,149 25,300 20,842 24.29%
Tax -22,166 -15,847 -22,971 -31,778 -17,788 -11,234 -6,501 22.67%
NP 54,728 62,332 12,727 38,693 34,361 14,066 14,341 24.99%
-
NP to SH 34,822 54,334 18,283 46,943 34,361 14,066 14,341 15.92%
-
Tax Rate 28.83% 20.27% 64.35% 45.09% 34.11% 44.40% 31.19% -
Total Cost 515,592 312,076 294,704 294,577 225,988 165,225 154,647 22.21%
-
Net Worth 2,434,212 3,227,096 3,810,839 2,858,796 2,228,361 2,225,226 2,248,457 1.33%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - 15,136 18,809 - - - - -
Div Payout % - 27.86% 102.88% - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,434,212 3,227,096 3,810,839 2,858,796 2,228,361 2,225,226 2,248,457 1.33%
NOSH 277,245 302,729 376,193 229,437 189,004 189,059 188,945 6.59%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.60% 16.65% 4.14% 11.61% 13.20% 7.85% 8.49% -
ROE 1.43% 1.68% 0.48% 1.64% 1.54% 0.63% 0.64% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 205.71 123.68 81.72 145.25 137.75 94.83 89.44 14.88%
EPS 12.56 20.59 4.86 20.46 18.18 7.44 7.59 8.75%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 8.78 10.66 10.13 12.46 11.79 11.77 11.90 -4.93%
Adjusted Per Share Value based on latest NOSH - 229,437
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 40.51 26.59 21.84 23.67 18.49 12.74 12.00 22.46%
EPS 2.47 3.86 1.30 3.33 2.44 1.00 1.02 15.87%
DPS 0.00 1.08 1.34 0.00 0.00 0.00 0.00 -
NAPS 1.729 2.2922 2.7069 2.0306 1.5828 1.5806 1.5971 1.33%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.53 1.29 1.51 1.62 1.20 1.31 0.59 -
P/RPS 1.72 1.04 1.85 1.12 0.87 1.38 0.66 17.30%
P/EPS 28.11 7.19 31.07 7.92 6.60 17.61 7.77 23.88%
EY 3.56 13.91 3.22 12.63 15.15 5.68 12.86 -19.26%
DY 0.00 3.88 3.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.12 0.15 0.13 0.10 0.11 0.05 41.39%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 29/05/06 25/05/05 27/05/04 27/05/03 30/05/02 22/05/01 -
Price 3.78 1.52 1.55 1.20 1.14 1.19 0.58 -
P/RPS 1.84 1.23 1.90 0.83 0.83 1.25 0.65 18.92%
P/EPS 30.10 8.47 31.89 5.87 6.27 15.99 7.64 25.66%
EY 3.32 11.81 3.14 17.05 15.95 6.25 13.09 -20.43%
DY 0.00 3.29 3.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.14 0.15 0.10 0.10 0.10 0.05 43.11%

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