[KULIM] YoY TTM 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- 5.06%
YoY- -8.41%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,034,695 1,397,185 1,428,840 1,101,087 981,817 696,487 887,723 14.81%
PBT 222,079 152,977 250,103 217,016 209,462 6,644 18,741 50.96%
Tax -58,345 -49,381 -107,726 -107,839 -87,888 -29,610 54,575 -
NP 163,734 103,596 142,377 109,177 121,574 -22,966 73,316 14.32%
-
NP to SH 108,569 78,488 146,803 132,912 145,111 -22,966 -29,502 -
-
Tax Rate 26.27% 32.28% 43.07% 49.69% 41.96% 445.67% -291.21% -
Total Cost 1,870,961 1,293,589 1,286,463 991,910 860,243 719,453 814,407 14.86%
-
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 26,506 87,957 29,440 24,645 9,454 - - -
Div Payout % 24.41% 112.06% 20.05% 18.54% 6.52% - - -
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 8.05% 7.41% 9.96% 9.92% 12.38% -3.30% 8.26% -
ROE 4.46% 2.43% 3.85% 4.65% 6.51% -1.03% -1.31% -
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 733.90 461.53 379.82 479.91 519.47 368.40 469.83 7.71%
EPS 39.16 25.93 39.02 57.93 76.78 -12.15 -15.61 -
DPS 9.56 29.05 7.83 10.74 5.00 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 144.53 99.24 101.49 78.21 69.74 49.47 63.06 14.81%
EPS 7.71 5.58 10.43 9.44 10.31 -1.63 -2.10 -
DPS 1.88 6.25 2.09 1.75 0.67 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 0.48 0.28 0.40 0.34 0.23 0.36 0.13 24.31%
P/EPS 9.01 4.98 3.87 2.80 1.56 -10.78 -3.78 -
EY 11.09 20.10 25.84 35.76 63.98 -9.27 -26.46 -
DY 2.71 22.52 5.18 6.63 4.17 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 0.52 0.33 0.41 0.25 0.22 0.32 0.12 27.66%
P/EPS 9.65 5.86 3.97 2.07 1.48 -9.80 -3.71 -
EY 10.36 17.06 25.18 48.27 67.35 -10.21 -26.92 -
DY 2.53 19.11 5.05 8.95 4.39 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