[KULIM] QoQ Cumulative Quarter 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- 55.43%
YoY- 28.65%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 672,064 307,431 1,454,679 1,126,849 716,931 333,270 1,028,166 -24.70%
PBT 62,512 35,698 284,876 227,245 127,588 70,471 198,694 -53.77%
Tax -29,353 -22,971 -116,533 -99,768 -63,732 -31,778 -93,473 -53.83%
NP 33,159 12,727 168,343 127,477 63,856 38,693 105,221 -53.72%
-
NP to SH 22,809 18,283 197,880 127,477 82,015 46,943 132,018 -69.01%
-
Tax Rate 46.96% 64.35% 40.91% 43.90% 49.95% 45.09% 47.04% -
Total Cost 638,905 294,704 1,286,336 999,372 653,075 294,577 922,945 -21.76%
-
Net Worth 2,663,232 3,810,839 2,688,949 2,159,128 3,062,508 2,858,796 2,890,550 -5.31%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 19,640 18,809 12,659 - - - 11,865 39.97%
Div Payout % 86.11% 102.88% 6.40% - - - 8.99% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 2,663,232 3,810,839 2,688,949 2,159,128 3,062,508 2,858,796 2,890,550 -5.31%
NOSH 261,871 376,193 253,196 215,664 242,863 229,437 237,319 6.78%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.93% 4.14% 11.57% 11.31% 8.91% 11.61% 10.23% -
ROE 0.86% 0.48% 7.36% 5.90% 2.68% 1.64% 4.57% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 256.64 81.72 574.53 522.42 295.20 145.25 433.24 -29.48%
EPS 8.71 4.86 78.00 59.10 33.77 20.46 55.66 -70.99%
DPS 7.50 5.00 5.00 0.00 0.00 0.00 5.00 31.06%
NAPS 10.17 10.13 10.62 10.01 12.61 12.46 12.18 -11.33%
Adjusted Per Share Value based on latest NOSH - 215,664
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 47.74 21.84 103.33 80.04 50.92 23.67 73.03 -24.69%
EPS 1.62 1.30 14.06 9.05 5.83 3.33 9.38 -69.02%
DPS 1.40 1.34 0.90 0.00 0.00 0.00 0.84 40.61%
NAPS 1.8917 2.7069 1.91 1.5336 2.1753 2.0306 2.0532 -5.31%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.48 1.51 1.42 1.25 1.25 1.62 1.55 -
P/RPS 0.58 1.85 0.25 0.24 0.42 1.12 0.36 37.47%
P/EPS 16.99 31.07 1.82 2.12 3.70 7.92 2.79 233.83%
EY 5.89 3.22 55.04 47.28 27.02 12.63 35.89 -70.05%
DY 5.07 3.31 3.52 0.00 0.00 0.00 3.23 35.10%
P/NAPS 0.15 0.15 0.13 0.12 0.10 0.13 0.13 10.01%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 25/05/05 23/02/05 29/11/04 26/08/04 27/05/04 05/03/04 -
Price 1.45 1.55 1.42 1.39 1.12 1.20 1.62 -
P/RPS 0.56 1.90 0.25 0.27 0.38 0.83 0.37 31.85%
P/EPS 16.65 31.89 1.82 2.35 3.32 5.87 2.91 220.24%
EY 6.01 3.14 55.04 42.52 30.15 17.05 34.34 -68.74%
DY 5.17 3.23 3.52 0.00 0.00 0.00 3.09 40.98%
P/NAPS 0.14 0.15 0.13 0.14 0.09 0.10 0.13 5.06%

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