[KULIM] QoQ TTM 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- 20.65%
YoY- 1235.4%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,101,087 1,028,166 1,044,500 948,197 981,817 900,759 840,910 19.66%
PBT 217,016 198,694 250,038 238,584 209,462 182,613 78,844 96.28%
Tax -107,839 -93,849 -123,740 -93,143 -87,888 -81,334 -49,979 66.89%
NP 109,177 104,845 126,298 145,441 121,574 101,279 28,865 142.56%
-
NP to SH 132,912 126,506 155,936 175,079 145,111 118,640 28,865 176.51%
-
Tax Rate 49.69% 47.23% 49.49% 39.04% 41.96% 44.54% 63.39% -
Total Cost 991,910 923,321 918,202 802,756 860,243 799,480 812,045 14.25%
-
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 24,645 9,454 9,454 9,454 9,454 - -
Div Payout % 18.54% 19.48% 6.06% 5.40% 6.52% 7.97% - -
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 9.92% 10.20% 12.09% 15.34% 12.38% 11.24% 3.43% -
ROE 4.65% 2.14% 6.73% 7.71% 6.51% 5.70% 1.34% -
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 479.91 208.59 552.42 501.61 519.47 476.39 444.84 5.18%
EPS 57.93 25.66 82.47 92.62 76.78 62.75 15.27 143.04%
DPS 10.74 5.00 5.00 5.00 5.00 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 78.21 73.03 74.19 67.35 69.74 63.98 59.73 19.66%
EPS 9.44 8.99 11.08 12.44 10.31 8.43 2.05 176.52%
DPS 1.75 1.75 0.67 0.67 0.67 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 0.34 0.74 0.23 0.24 0.23 0.29 0.27 16.59%
P/EPS 2.80 6.04 1.54 1.30 1.56 2.22 7.92 -49.97%
EY 35.76 16.56 64.94 77.18 63.98 45.14 12.62 100.11%
DY 6.63 3.23 3.94 4.17 4.17 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 0.25 0.78 0.28 0.26 0.22 0.27 0.29 -9.41%
P/EPS 2.07 6.31 1.88 1.40 1.48 2.02 8.32 -60.40%
EY 48.27 15.84 53.21 71.25 67.35 49.41 12.02 152.43%
DY 8.95 3.09 3.23 3.85 4.39 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