[KULIM] QoQ 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- -29.87%
YoY- -39.73%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 383,661 333,270 236,003 325,616 206,198 260,349 252,337 32.25%
PBT 57,117 70,471 17,797 68,448 60,300 52,149 69,141 -11.96%
Tax -31,954 -31,778 -11,668 -39,406 -24,987 -17,788 -41,559 -16.08%
NP 25,163 38,693 6,129 29,042 35,313 34,361 27,582 -5.94%
-
NP to SH 35,072 46,943 15,513 29,042 41,414 34,361 44,943 -15.25%
-
Tax Rate 55.94% 45.09% 65.56% 57.57% 41.44% 34.11% 60.11% -
Total Cost 358,498 294,577 229,874 296,574 170,885 225,988 224,755 36.55%
-
Net Worth 3,322,749 2,858,796 5,914,951 2,318,065 2,272,149 2,228,361 2,079,880 36.69%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 24,645 - - - 9,454 -
Div Payout % - - 158.87% - - - 21.04% -
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 3,322,749 2,858,796 5,914,951 2,318,065 2,272,149 2,228,361 2,079,880 36.69%
NOSH 263,501 229,437 492,912 189,075 189,030 189,004 189,080 24.78%
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 6.56% 11.61% 2.60% 8.92% 17.13% 13.20% 10.93% -
ROE 1.06% 1.64% 0.26% 1.25% 1.82% 1.54% 2.16% -
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 145.60 145.25 47.88 172.21 109.08 137.75 133.46 5.98%
EPS 13.31 20.46 3.24 15.36 18.68 18.18 14.59 -5.94%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 12.61 12.46 12.00 12.26 12.02 11.79 11.00 9.54%
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 27.25 23.67 16.76 23.13 14.65 18.49 17.92 32.27%
EPS 2.49 3.33 1.10 2.06 2.94 2.44 3.19 -15.23%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 0.67 -
NAPS 2.3602 2.0306 4.2014 1.6465 1.6139 1.5828 1.4774 36.69%
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 0.86 1.12 3.24 0.74 1.10 0.87 1.04 -11.91%
P/EPS 9.39 7.92 49.25 8.27 5.48 6.60 5.85 37.12%
EY 10.65 12.63 2.03 12.09 18.26 15.15 17.10 -27.09%
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 0.13 -16.06%
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 0.77 0.83 3.38 0.90 1.19 0.83 0.95 -13.07%
P/EPS 8.41 5.87 51.47 10.09 5.93 6.27 5.34 35.40%
EY 11.88 17.05 1.94 9.91 16.85 15.95 18.72 -26.17%
DY 0.00 0.00 3.09 0.00 0.00 0.00 3.94 -
P/NAPS 0.09 0.10 0.14 0.13 0.11 0.10 0.12 -17.46%

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