[KULIM] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 20.65%
YoY- 1235.4%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,455,860 1,409,812 1,278,550 948,197 773,951 797,302 982,068 6.77%
PBT 171,610 219,800 213,833 238,584 29,836 3,257 212,114 -3.46%
Tax -49,774 -87,710 -114,806 -93,143 -45,256 65,195 -73,881 -6.36%
NP 121,836 132,090 99,027 145,441 -15,420 68,452 138,233 -2.08%
-
NP to SH 93,338 131,722 116,661 175,079 -15,420 -34,366 138,233 -6.33%
-
Tax Rate 29.00% 39.90% 53.69% 39.04% 151.68% -2,001.69% 34.83% -
Total Cost 1,334,024 1,277,722 1,179,523 802,756 789,371 728,850 843,835 7.92%
-
Net Worth 3,037,267 2,663,219 3,322,749 2,272,149 2,236,226 2,235,873 2,351,547 4.35%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 81,522 49,081 24,645 9,454 - - 9,451 43.18%
Div Payout % 87.34% 37.26% 21.13% 5.40% - - 6.84% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 3,037,267 2,663,219 3,322,749 2,272,149 2,236,226 2,235,873 2,351,547 4.35%
NOSH 264,110 261,870 263,501 189,030 189,190 189,320 188,879 5.74%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.37% 9.37% 7.75% 15.34% -1.99% 8.59% 14.08% -
ROE 3.07% 4.95% 3.51% 7.71% -0.69% -1.54% 5.88% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 551.23 538.36 485.22 501.61 409.09 421.14 519.94 0.97%
EPS 35.34 50.30 44.27 92.62 -8.15 -18.15 73.19 -11.42%
DPS 30.87 18.74 9.35 5.00 0.00 0.00 5.00 35.42%
NAPS 11.50 10.17 12.61 12.02 11.82 11.81 12.45 -1.31%
Adjusted Per Share Value based on latest NOSH - 189,030
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 103.41 100.14 90.82 67.35 54.97 56.63 69.76 6.77%
EPS 6.63 9.36 8.29 12.44 -1.10 -2.44 9.82 -6.33%
DPS 5.79 3.49 1.75 0.67 0.00 0.00 0.67 43.22%
NAPS 2.1574 1.8917 2.3602 1.6139 1.5884 1.5882 1.6703 4.35%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.62 1.48 1.25 1.20 1.28 0.62 1.28 -
P/RPS 0.29 0.27 0.26 0.24 0.31 0.15 0.25 2.50%
P/EPS 4.58 2.94 2.82 1.30 -15.70 -3.42 1.75 17.38%
EY 21.82 33.99 35.42 77.18 -6.37 -29.28 57.18 -14.82%
DY 19.05 12.66 7.48 4.17 0.00 0.00 3.91 30.18%
P/NAPS 0.14 0.15 0.10 0.10 0.11 0.05 0.10 5.76%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 26/08/04 27/08/03 27/08/02 24/08/01 24/08/00 -
Price 2.23 1.45 1.12 1.30 1.38 0.87 1.25 -
P/RPS 0.40 0.27 0.23 0.26 0.34 0.21 0.24 8.88%
P/EPS 6.31 2.88 2.53 1.40 -16.93 -4.79 1.71 24.29%
EY 15.85 34.69 39.53 71.25 -5.91 -20.86 58.55 -19.56%
DY 13.84 12.93 8.35 3.85 0.00 0.00 4.00 22.97%
P/NAPS 0.19 0.14 0.09 0.11 0.12 0.07 0.10 11.28%

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