[KULIM] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 16.02%
YoY- 38.7%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,325,181 1,409,812 1,428,840 1,454,679 1,362,852 1,278,550 1,101,087 13.13%
PBT 143,475 219,800 250,103 284,876 245,042 213,833 217,016 -24.09%
Tax -67,705 -87,710 -107,726 -116,533 -111,436 -114,806 -107,839 -26.65%
NP 75,770 132,090 142,377 168,343 133,606 99,027 109,177 -21.59%
-
NP to SH 71,157 131,722 146,803 175,463 151,240 116,661 132,912 -34.04%
-
Tax Rate 47.19% 39.90% 43.07% 40.91% 45.48% 53.69% 49.69% -
Total Cost 1,249,411 1,277,722 1,286,463 1,286,336 1,229,246 1,179,523 991,910 16.61%
-
Net Worth 2,645,921 2,663,219 3,810,839 2,126,214 2,158,800 3,322,749 2,858,796 -5.02%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 68,670 49,081 29,440 10,631 24,645 24,645 24,645 97.88%
Div Payout % 96.51% 37.26% 20.05% 6.06% 16.30% 21.13% 18.54% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,645,921 2,663,219 3,810,839 2,126,214 2,158,800 3,322,749 2,858,796 -5.02%
NOSH 261,196 261,870 376,193 212,621 215,664 263,501 229,437 9.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.72% 9.37% 9.96% 11.57% 9.80% 7.75% 9.92% -
ROE 2.69% 4.95% 3.85% 8.25% 7.01% 3.51% 4.65% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 507.35 538.36 379.82 684.16 631.93 485.22 479.91 3.77%
EPS 27.24 50.30 39.02 82.52 70.13 44.27 57.93 -39.50%
DPS 26.29 18.74 7.83 5.00 11.43 9.35 10.74 81.53%
NAPS 10.13 10.17 10.13 10.00 10.01 12.61 12.46 -12.88%
Adjusted Per Share Value based on latest NOSH - 212,621
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 94.13 100.14 101.49 103.33 96.80 90.82 78.21 13.13%
EPS 5.05 9.36 10.43 12.46 10.74 8.29 9.44 -34.07%
DPS 4.88 3.49 2.09 0.76 1.75 1.75 1.75 97.99%
NAPS 1.8794 1.8917 2.7069 1.5103 1.5334 2.3602 2.0306 -5.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.40 1.48 1.51 1.42 1.25 1.25 1.62 -
P/RPS 0.28 0.27 0.40 0.21 0.20 0.26 0.34 -12.13%
P/EPS 5.14 2.94 3.87 1.72 1.78 2.82 2.80 49.86%
EY 19.46 33.99 25.84 58.12 56.10 35.42 35.76 -33.32%
DY 18.78 12.66 5.18 3.52 9.14 7.48 6.63 100.06%
P/NAPS 0.14 0.15 0.15 0.14 0.12 0.10 0.13 5.05%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 25/05/05 23/02/05 29/11/04 26/08/04 27/05/04 -
Price 1.27 1.45 1.55 1.42 1.39 1.12 1.20 -
P/RPS 0.25 0.27 0.41 0.21 0.22 0.23 0.25 0.00%
P/EPS 4.66 2.88 3.97 1.72 1.98 2.53 2.07 71.68%
EY 21.45 34.69 25.18 58.12 50.45 39.53 48.27 -41.73%
DY 20.70 12.93 5.05 3.52 8.22 8.35 8.95 74.80%
P/NAPS 0.13 0.14 0.15 0.14 0.14 0.09 0.10 19.09%

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