[KULIM] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 32.86%
YoY- 55.13%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 981,817 900,759 840,910 773,951 696,487 686,184 660,378 30.29%
PBT 209,462 182,613 78,844 29,836 6,644 2,186 -56,882 -
Tax -87,888 -81,334 -49,979 -45,256 -29,610 -24,877 79,023 -
NP 121,574 101,279 28,865 -15,420 -22,966 -22,691 22,141 211.56%
-
NP to SH 145,111 118,640 28,865 -15,420 -22,966 -22,691 -80,677 -
-
Tax Rate 41.96% 44.54% 63.39% 151.68% 445.67% 1,138.01% - -
Total Cost 860,243 799,480 812,045 789,371 719,453 708,875 638,237 22.04%
-
Net Worth 2,228,361 2,079,880 2,154,997 2,236,226 2,225,226 2,219,855 2,080,938 4.67%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 9,454 9,454 - - - - - -
Div Payout % 6.52% 7.97% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,228,361 2,079,880 2,154,997 2,236,226 2,225,226 2,219,855 2,080,938 4.67%
NOSH 189,004 189,080 189,034 189,190 189,059 189,084 189,176 -0.06%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 12.38% 11.24% 3.43% -1.99% -3.30% -3.31% 3.35% -
ROE 6.51% 5.70% 1.34% -0.69% -1.03% -1.02% -3.88% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 519.47 476.39 444.84 409.09 368.40 362.90 349.08 30.37%
EPS 76.78 62.75 15.27 -8.15 -12.15 -12.00 -42.65 -
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.79 11.00 11.40 11.82 11.77 11.74 11.00 4.73%
Adjusted Per Share Value based on latest NOSH - 189,190
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 69.74 63.98 59.73 54.97 49.47 48.74 46.91 30.29%
EPS 10.31 8.43 2.05 -1.10 -1.63 -1.61 -5.73 -
DPS 0.67 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5828 1.4774 1.5307 1.5884 1.5806 1.5768 1.4781 4.67%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.20 1.39 1.21 1.28 1.31 0.76 0.69 -
P/RPS 0.23 0.29 0.27 0.31 0.36 0.21 0.20 9.77%
P/EPS 1.56 2.22 7.92 -15.70 -10.78 -6.33 -1.62 -
EY 63.98 45.14 12.62 -6.37 -9.27 -15.79 -61.81 -
DY 4.17 3.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.13 0.11 0.11 0.11 0.06 0.06 40.61%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 28/02/03 25/11/02 27/08/02 30/05/02 27/02/02 13/12/01 -
Price 1.14 1.27 1.27 1.38 1.19 0.85 0.74 -
P/RPS 0.22 0.27 0.29 0.34 0.32 0.23 0.21 3.15%
P/EPS 1.48 2.02 8.32 -16.93 -9.80 -7.08 -1.74 -
EY 67.35 49.41 12.02 -5.91 -10.21 -14.12 -57.63 -
DY 4.39 3.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.12 0.11 0.12 0.10 0.07 0.07 26.87%

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