[KULIM] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 20.36%
YoY- 34.46%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 716,931 333,270 1,028,166 792,163 466,547 260,349 900,759 -14.12%
PBT 127,588 70,471 198,694 180,897 112,450 52,149 182,613 -21.27%
Tax -63,732 -31,778 -93,473 -81,805 -42,399 -17,788 -81,334 -15.01%
NP 63,856 38,693 105,221 99,092 70,051 34,361 101,279 -26.49%
-
NP to SH 82,015 46,943 132,018 99,092 82,328 34,361 136,133 -28.68%
-
Tax Rate 49.95% 45.09% 47.04% 45.22% 37.70% 34.11% 44.54% -
Total Cost 653,075 294,577 922,945 693,071 396,496 225,988 799,480 -12.62%
-
Net Worth 3,062,508 2,858,796 2,890,550 2,318,007 2,272,639 2,228,361 2,178,075 25.53%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 11,865 - - - 9,453 -
Div Payout % - - 8.99% - - - 6.94% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 3,062,508 2,858,796 2,890,550 2,318,007 2,272,639 2,228,361 2,178,075 25.53%
NOSH 242,863 229,437 237,319 189,070 189,071 189,004 189,069 18.18%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.91% 11.61% 10.23% 12.51% 15.01% 13.20% 11.24% -
ROE 2.68% 1.64% 4.57% 4.27% 3.62% 1.54% 6.25% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 295.20 145.25 433.24 418.98 246.76 137.75 476.42 -27.34%
EPS 33.77 20.46 55.66 52.41 37.05 18.18 53.57 -26.50%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 12.61 12.46 12.18 12.26 12.02 11.79 11.52 6.21%
Adjusted Per Share Value based on latest NOSH - 189,075
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 50.92 23.67 73.03 56.27 33.14 18.49 63.98 -14.13%
EPS 5.83 3.33 9.38 7.04 5.85 2.44 9.67 -28.65%
DPS 0.00 0.00 0.84 0.00 0.00 0.00 0.67 -
NAPS 2.1753 2.0306 2.0532 1.6465 1.6143 1.5828 1.5471 25.53%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.25 1.62 1.55 1.27 1.20 1.20 1.39 -
P/RPS 0.42 1.12 0.36 0.30 0.49 0.87 0.29 28.03%
P/EPS 3.70 7.92 2.79 2.42 2.76 6.60 1.93 54.38%
EY 27.02 12.63 35.89 41.27 36.29 15.15 51.80 -35.22%
DY 0.00 0.00 3.23 0.00 0.00 0.00 3.60 -
P/NAPS 0.10 0.13 0.13 0.10 0.10 0.10 0.12 -11.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 05/03/04 20/11/03 27/08/03 27/05/03 28/02/03 -
Price 1.12 1.20 1.62 1.55 1.30 1.14 1.27 -
P/RPS 0.38 0.83 0.37 0.37 0.53 0.83 0.27 25.61%
P/EPS 3.32 5.87 2.91 2.96 2.99 6.27 1.76 52.72%
EY 30.15 17.05 34.34 33.81 33.49 15.95 56.69 -34.38%
DY 0.00 0.00 3.09 0.00 0.00 0.00 3.94 -
P/NAPS 0.09 0.10 0.13 0.13 0.11 0.10 0.11 -12.53%

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