[KULIM] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 22.31%
YoY- 731.85%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,397,185 1,428,840 1,101,087 981,817 696,487 887,723 729,293 11.43%
PBT 152,977 250,103 217,016 209,462 6,644 18,741 188,644 -3.43%
Tax -49,381 -107,726 -107,839 -87,888 -29,610 54,575 -59,175 -2.96%
NP 103,596 142,377 109,177 121,574 -22,966 73,316 129,469 -3.64%
-
NP to SH 78,488 146,803 132,912 145,111 -22,966 -29,502 129,469 -7.99%
-
Tax Rate 32.28% 43.07% 49.69% 41.96% 445.67% -291.21% 31.37% -
Total Cost 1,293,589 1,286,463 991,910 860,243 719,453 814,407 599,824 13.65%
-
Net Worth 3,227,096 3,810,839 2,858,796 2,228,361 2,225,226 2,248,457 2,349,279 5.43%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 87,957 29,440 24,645 9,454 - - 9,451 45.00%
Div Payout % 112.06% 20.05% 18.54% 6.52% - - 7.30% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 3,227,096 3,810,839 2,858,796 2,228,361 2,225,226 2,248,457 2,349,279 5.43%
NOSH 302,729 376,193 229,437 189,004 189,059 188,945 189,000 8.16%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 7.41% 9.96% 9.92% 12.38% -3.30% 8.26% 17.75% -
ROE 2.43% 3.85% 4.65% 6.51% -1.03% -1.31% 5.51% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 461.53 379.82 479.91 519.47 368.40 469.83 385.87 3.02%
EPS 25.93 39.02 57.93 76.78 -12.15 -15.61 68.50 -14.94%
DPS 29.05 7.83 10.74 5.00 0.00 0.00 5.00 34.06%
NAPS 10.66 10.13 12.46 11.79 11.77 11.90 12.43 -2.52%
Adjusted Per Share Value based on latest NOSH - 189,004
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 99.24 101.49 78.21 69.74 49.47 63.06 51.80 11.43%
EPS 5.58 10.43 9.44 10.31 -1.63 -2.10 9.20 -7.99%
DPS 6.25 2.09 1.75 0.67 0.00 0.00 0.67 45.06%
NAPS 2.2922 2.7069 2.0306 1.5828 1.5806 1.5971 1.6687 5.43%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.29 1.51 1.62 1.20 1.31 0.59 1.67 -
P/RPS 0.28 0.40 0.34 0.23 0.36 0.13 0.43 -6.89%
P/EPS 4.98 3.87 2.80 1.56 -10.78 -3.78 2.44 12.62%
EY 20.10 25.84 35.76 63.98 -9.27 -26.46 41.02 -11.20%
DY 22.52 5.18 6.63 4.17 0.00 0.00 2.99 39.98%
P/NAPS 0.12 0.15 0.13 0.10 0.11 0.05 0.13 -1.32%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 25/05/05 27/05/04 27/05/03 30/05/02 22/05/01 - -
Price 1.52 1.55 1.20 1.14 1.19 0.58 0.00 -
P/RPS 0.33 0.41 0.25 0.22 0.32 0.12 0.00 -
P/EPS 5.86 3.97 2.07 1.48 -9.80 -3.71 0.00 -
EY 17.06 25.18 48.27 67.35 -10.21 -26.92 0.00 -
DY 19.11 5.05 8.95 4.39 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.10 0.10 0.10 0.05 0.00 -

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