[KULIM] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -12.64%
YoY- -0.38%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,485,350 1,595,432 1,344,128 1,433,862 933,094 838,218 662,684 24.63%
PBT 325,218 247,252 125,024 255,176 224,900 112,956 57,656 33.40%
Tax -90,258 -56,356 -58,706 -127,464 -84,798 -61,932 -21,174 27.32%
NP 234,960 190,896 66,318 127,712 140,102 51,024 36,482 36.38%
-
NP to SH 152,082 158,548 45,618 164,030 164,656 51,024 36,482 26.84%
-
Tax Rate 27.75% 22.79% 46.96% 49.95% 37.70% 54.83% 36.72% -
Total Cost 2,250,390 1,404,536 1,277,810 1,306,150 792,992 787,194 626,202 23.75%
-
Net Worth 2,478,869 3,036,812 2,663,232 3,062,508 2,272,639 2,235,373 2,232,396 1.75%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 39,280 - - - - -
Div Payout % - - 86.11% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,478,869 3,036,812 2,663,232 3,062,508 2,272,639 2,235,373 2,232,396 1.75%
NOSH 279,151 264,070 261,871 242,863 189,071 189,117 189,025 6.71%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.45% 11.97% 4.93% 8.91% 15.01% 6.09% 5.51% -
ROE 6.14% 5.22% 1.71% 5.36% 7.25% 2.28% 1.63% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 890.32 604.17 513.28 590.40 493.51 443.23 350.58 16.79%
EPS 54.48 60.04 17.42 67.54 74.10 26.98 19.30 18.87%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 8.88 11.50 10.17 12.61 12.02 11.82 11.81 -4.63%
Adjusted Per Share Value based on latest NOSH - 263,501
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 176.54 113.32 95.47 101.85 66.28 59.54 47.07 24.63%
EPS 10.80 11.26 3.24 11.65 11.70 3.62 2.59 26.85%
DPS 0.00 0.00 2.79 0.00 0.00 0.00 0.00 -
NAPS 1.7608 2.1571 1.8917 2.1753 1.6143 1.5878 1.5857 1.76%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.67 1.62 1.48 1.25 1.20 1.28 0.62 -
P/RPS 0.41 0.27 0.29 0.21 0.24 0.29 0.18 14.69%
P/EPS 6.74 2.70 8.50 1.85 1.38 4.74 3.21 13.15%
EY 14.84 37.06 11.77 54.03 72.57 21.08 31.13 -11.61%
DY 0.00 0.00 10.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.14 0.15 0.10 0.10 0.11 0.05 41.98%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 29/08/06 30/08/05 26/08/04 27/08/03 27/08/02 24/08/01 -
Price 2.95 2.23 1.45 1.12 1.30 1.38 0.87 -
P/RPS 0.33 0.37 0.28 0.19 0.26 0.31 0.25 4.73%
P/EPS 5.41 3.71 8.32 1.66 1.49 5.11 4.51 3.07%
EY 18.47 26.92 12.01 60.30 66.99 19.55 22.18 -3.00%
DY 0.00 0.00 10.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.19 0.14 0.09 0.11 0.12 0.07 29.47%

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