[KULIM] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -53.99%
YoY- -61.05%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 332,857 325,287 364,633 307,431 327,830 409,918 383,661 -9.01%
PBT 24,652 23,332 26,814 35,698 57,631 99,657 57,117 -42.80%
Tax -5,565 -16,031 -11,938 -22,971 -16,765 -36,036 -31,954 -68.71%
NP 19,087 7,301 14,876 12,727 40,866 63,621 25,163 -16.78%
-
NP to SH 11,016 3,056 10,082 18,283 39,736 63,621 35,072 -53.69%
-
Tax Rate 22.57% 68.71% 44.52% 64.35% 29.09% 36.16% 55.94% -
Total Cost 313,770 317,986 349,757 294,704 286,964 346,297 358,498 -8.47%
-
Net Worth 4,850,527 2,645,921 2,663,219 3,810,839 2,126,214 2,158,800 3,322,749 28.59%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 33,590 19,589 19,640 18,809 10,631 - - -
Div Payout % 304.93% 641.03% 194.81% 102.88% 26.75% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 4,850,527 2,645,921 2,663,219 3,810,839 2,126,214 2,158,800 3,322,749 28.59%
NOSH 447,878 261,196 261,870 376,193 212,621 215,664 263,501 42.28%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.73% 2.24% 4.08% 4.14% 12.47% 15.52% 6.56% -
ROE 0.23% 0.12% 0.38% 0.48% 1.87% 2.95% 1.06% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 74.32 124.54 139.24 81.72 154.18 190.07 145.60 -36.05%
EPS 4.20 1.17 3.85 4.86 18.93 29.50 13.31 -53.55%
DPS 7.50 7.50 7.50 5.00 5.00 0.00 0.00 -
NAPS 10.83 10.13 10.17 10.13 10.00 10.01 12.61 -9.62%
Adjusted Per Share Value based on latest NOSH - 376,193
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 23.64 23.11 25.90 21.84 23.29 29.12 27.25 -9.01%
EPS 0.78 0.22 0.72 1.30 2.82 4.52 2.49 -53.77%
DPS 2.39 1.39 1.40 1.34 0.76 0.00 0.00 -
NAPS 3.4454 1.8794 1.8917 2.7069 1.5103 1.5334 2.3602 28.59%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.23 1.40 1.48 1.51 1.42 1.25 1.25 -
P/RPS 1.66 1.12 1.06 1.85 0.92 0.66 0.86 54.84%
P/EPS 50.01 119.66 38.44 31.07 7.60 4.24 9.39 204.04%
EY 2.00 0.84 2.60 3.22 13.16 23.60 10.65 -67.10%
DY 6.10 5.36 5.07 3.31 3.52 0.00 0.00 -
P/NAPS 0.11 0.14 0.15 0.15 0.14 0.12 0.10 6.54%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 30/08/05 25/05/05 23/02/05 29/11/04 26/08/04 -
Price 1.39 1.27 1.45 1.55 1.42 1.39 1.12 -
P/RPS 1.87 1.02 1.04 1.90 0.92 0.73 0.77 80.38%
P/EPS 56.51 108.55 37.66 31.89 7.60 4.71 8.41 254.85%
EY 1.77 0.92 2.66 3.14 13.16 21.22 11.88 -71.79%
DY 5.40 5.91 5.17 3.23 3.52 0.00 0.00 -
P/NAPS 0.13 0.13 0.14 0.15 0.14 0.14 0.09 27.69%

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