[KULIM] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -44.86%
YoY- -71.25%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 374,408 332,857 325,287 364,633 307,431 327,830 409,918 -5.86%
PBT 78,179 24,652 23,332 26,814 35,698 57,631 99,657 -14.95%
Tax -15,847 -5,565 -16,031 -11,938 -22,971 -16,765 -36,036 -42.20%
NP 62,332 19,087 7,301 14,876 12,727 40,866 63,621 -1.35%
-
NP to SH 54,334 11,016 3,056 10,082 18,283 39,736 63,621 -9.99%
-
Tax Rate 20.27% 22.57% 68.71% 44.52% 64.35% 29.09% 36.16% -
Total Cost 312,076 313,770 317,986 349,757 294,704 286,964 346,297 -6.70%
-
Net Worth 3,227,096 4,850,527 2,645,921 2,663,219 3,810,839 2,126,214 2,158,800 30.76%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 15,136 33,590 19,589 19,640 18,809 10,631 - -
Div Payout % 27.86% 304.93% 641.03% 194.81% 102.88% 26.75% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 3,227,096 4,850,527 2,645,921 2,663,219 3,810,839 2,126,214 2,158,800 30.76%
NOSH 302,729 447,878 261,196 261,870 376,193 212,621 215,664 25.39%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 16.65% 5.73% 2.24% 4.08% 4.14% 12.47% 15.52% -
ROE 1.68% 0.23% 0.12% 0.38% 0.48% 1.87% 2.95% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 123.68 74.32 124.54 139.24 81.72 154.18 190.07 -24.92%
EPS 20.59 4.20 1.17 3.85 4.86 18.93 29.50 -21.33%
DPS 5.00 7.50 7.50 7.50 5.00 5.00 0.00 -
NAPS 10.66 10.83 10.13 10.17 10.13 10.00 10.01 4.28%
Adjusted Per Share Value based on latest NOSH - 261,870
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 26.59 23.64 23.11 25.90 21.84 23.29 29.12 -5.88%
EPS 3.86 0.78 0.22 0.72 1.30 2.82 4.52 -9.99%
DPS 1.08 2.39 1.39 1.40 1.34 0.76 0.00 -
NAPS 2.2922 3.4454 1.8794 1.8917 2.7069 1.5103 1.5334 30.76%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.29 1.23 1.40 1.48 1.51 1.42 1.25 -
P/RPS 1.04 1.66 1.12 1.06 1.85 0.92 0.66 35.45%
P/EPS 7.19 50.01 119.66 38.44 31.07 7.60 4.24 42.24%
EY 13.91 2.00 0.84 2.60 3.22 13.16 23.60 -29.72%
DY 3.88 6.10 5.36 5.07 3.31 3.52 0.00 -
P/NAPS 0.12 0.11 0.14 0.15 0.15 0.14 0.12 0.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 29/11/05 30/08/05 25/05/05 23/02/05 29/11/04 -
Price 1.52 1.39 1.27 1.45 1.55 1.42 1.39 -
P/RPS 1.23 1.87 1.02 1.04 1.90 0.92 0.73 41.64%
P/EPS 8.47 56.51 108.55 37.66 31.89 7.60 4.71 47.93%
EY 11.81 1.77 0.92 2.66 3.14 13.16 21.22 -32.36%
DY 3.29 5.40 5.91 5.17 3.23 3.52 0.00 -
P/NAPS 0.14 0.13 0.13 0.14 0.15 0.14 0.14 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