[KULIM] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 20.53%
YoY- 261.82%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 333,270 236,003 325,616 206,198 260,349 252,337 229,313 28.27%
PBT 70,471 17,797 68,448 60,300 52,149 69,141 56,994 15.18%
Tax -31,778 -11,668 -39,406 -24,987 -17,788 -41,559 -8,809 135.03%
NP 38,693 6,129 29,042 35,313 34,361 27,582 48,185 -13.59%
-
NP to SH 46,943 15,513 29,042 41,414 34,361 44,943 48,185 -1.72%
-
Tax Rate 45.09% 65.56% 57.57% 41.44% 34.11% 60.11% 15.46% -
Total Cost 294,577 229,874 296,574 170,885 225,988 224,755 181,128 38.25%
-
Net Worth 2,858,796 5,914,951 2,318,065 2,272,149 2,228,361 2,079,880 2,154,997 20.71%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 24,645 - - - 9,454 - -
Div Payout % - 158.87% - - - 21.04% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 2,858,796 5,914,951 2,318,065 2,272,149 2,228,361 2,079,880 2,154,997 20.71%
NOSH 229,437 492,912 189,075 189,030 189,004 189,080 189,034 13.77%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 11.61% 2.60% 8.92% 17.13% 13.20% 10.93% 21.01% -
ROE 1.64% 0.26% 1.25% 1.82% 1.54% 2.16% 2.24% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 145.25 47.88 172.21 109.08 137.75 133.46 121.31 12.74%
EPS 20.46 3.24 15.36 18.68 18.18 14.59 25.49 -13.61%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 12.46 12.00 12.26 12.02 11.79 11.00 11.40 6.10%
Adjusted Per Share Value based on latest NOSH - 189,030
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 23.67 16.76 23.13 14.65 18.49 17.92 16.29 28.25%
EPS 3.33 1.10 2.06 2.94 2.44 3.19 3.42 -1.76%
DPS 0.00 1.75 0.00 0.00 0.00 0.67 0.00 -
NAPS 2.0306 4.2014 1.6465 1.6139 1.5828 1.4774 1.5307 20.71%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.62 1.55 1.27 1.20 1.20 1.39 1.21 -
P/RPS 1.12 3.24 0.74 1.10 0.87 1.04 1.00 7.84%
P/EPS 7.92 49.25 8.27 5.48 6.60 5.85 4.75 40.56%
EY 12.63 2.03 12.09 18.26 15.15 17.10 21.07 -28.88%
DY 0.00 3.23 0.00 0.00 0.00 3.60 0.00 -
P/NAPS 0.13 0.13 0.10 0.10 0.10 0.13 0.11 11.76%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 05/03/04 20/11/03 27/08/03 27/05/03 28/02/03 25/11/02 -
Price 1.20 1.62 1.55 1.30 1.14 1.27 1.27 -
P/RPS 0.83 3.38 0.90 1.19 0.83 0.95 1.05 -14.49%
P/EPS 5.87 51.47 10.09 5.93 6.27 5.34 4.98 11.57%
EY 17.05 1.94 9.91 16.85 15.95 18.72 20.07 -10.29%
DY 0.00 3.09 0.00 0.00 0.00 3.94 0.00 -
P/NAPS 0.10 0.14 0.13 0.11 0.10 0.12 0.11 -6.15%

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