[KULIM] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 29.64%
YoY- -3.01%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,416,464 1,653,652 1,325,181 1,362,852 1,044,500 840,910 660,378 24.12%
PBT 383,691 190,690 143,475 245,042 250,038 78,844 -56,882 -
Tax -29,093 -43,340 -67,705 -111,436 -123,740 -49,979 79,023 -
NP 354,598 147,350 75,770 133,606 126,298 28,865 22,141 58.73%
-
NP to SH 262,122 111,355 71,157 151,240 155,936 28,865 -80,677 -
-
Tax Rate 7.58% 22.73% 47.19% 45.48% 49.49% 63.39% - -
Total Cost 2,061,866 1,506,302 1,249,411 1,229,246 918,202 812,045 638,237 21.57%
-
Net Worth 2,640,597 3,059,154 2,645,921 2,158,800 2,318,065 2,154,997 2,080,938 4.04%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 34,287 75,153 68,670 24,645 9,454 - - -
Div Payout % 13.08% 67.49% 96.51% 16.30% 6.06% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 2,640,597 3,059,154 2,645,921 2,158,800 2,318,065 2,154,997 2,080,938 4.04%
NOSH 280,020 264,404 261,196 215,664 189,075 189,034 189,176 6.75%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 14.67% 8.91% 5.72% 9.80% 12.09% 3.43% 3.35% -
ROE 9.93% 3.64% 2.69% 7.01% 6.73% 1.34% -3.88% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 862.96 625.43 507.35 631.93 552.42 444.84 349.08 16.27%
EPS 93.61 42.12 27.24 70.13 82.47 15.27 -42.65 -
DPS 12.24 28.42 26.29 11.43 5.00 0.00 0.00 -
NAPS 9.43 11.57 10.13 10.01 12.26 11.40 11.00 -2.53%
Adjusted Per Share Value based on latest NOSH - 215,664
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 171.64 117.46 94.13 96.80 74.19 59.73 46.91 24.12%
EPS 18.62 7.91 5.05 10.74 11.08 2.05 -5.73 -
DPS 2.44 5.34 4.88 1.75 0.67 0.00 0.00 -
NAPS 1.8756 2.1729 1.8794 1.5334 1.6465 1.5307 1.4781 4.04%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.40 2.10 1.40 1.25 1.27 1.21 0.69 -
P/RPS 0.39 0.34 0.28 0.20 0.23 0.27 0.20 11.76%
P/EPS 3.63 4.99 5.14 1.78 1.54 7.92 -1.62 -
EY 27.53 20.05 19.46 56.10 64.94 12.62 -61.81 -
DY 3.60 13.54 18.78 9.14 3.94 0.00 0.00 -
P/NAPS 0.36 0.18 0.14 0.12 0.10 0.11 0.06 34.78%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 28/11/06 29/11/05 29/11/04 20/11/03 25/11/02 13/12/01 -
Price 3.75 2.67 1.27 1.39 1.55 1.27 0.74 -
P/RPS 0.43 0.43 0.25 0.22 0.28 0.29 0.21 12.68%
P/EPS 4.01 6.34 4.66 1.98 1.88 8.32 -1.74 -
EY 24.96 15.77 21.45 50.45 53.21 12.02 -57.63 -
DY 3.27 10.65 20.70 8.22 3.23 0.00 0.00 -
P/NAPS 0.40 0.23 0.13 0.14 0.13 0.11 0.07 33.69%

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