[KULIM] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 92.58%
YoY- 147.94%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 1,329,801 1,502,465 1,056,217 864,562 680,102 935,349 1,116,445 -0.18%
PBT 114,458 302,993 241,196 151,296 63,109 123,886 290,372 0.99%
Tax -60,512 -133,024 -109,073 -53,033 -23,477 -65,668 -82,656 0.33%
NP 53,946 169,969 132,122 98,262 39,632 58,218 207,716 1.44%
-
NP to SH 34,486 169,969 132,122 98,262 39,632 58,218 207,716 1.92%
-
Tax Rate 52.87% 43.90% 45.22% 35.05% 37.20% 53.01% 28.47% -
Total Cost 1,275,854 1,332,496 924,094 766,300 640,470 877,130 908,729 -0.36%
-
Net Worth 2,657,327 2,159,128 2,318,007 2,155,325 2,253,880 2,330,636 2,302,773 -0.15%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 26,232 - - - - - - -100.00%
Div Payout % 76.06% - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 2,657,327 2,159,128 2,318,007 2,155,325 2,253,880 2,330,636 2,302,773 -0.15%
NOSH 262,322 215,664 189,070 189,063 189,083 189,021 189,061 -0.34%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 4.06% 11.31% 12.51% 11.37% 5.83% 6.22% 18.61% -
ROE 1.30% 7.87% 5.70% 4.56% 1.76% 2.50% 9.02% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 506.93 696.56 558.64 457.29 359.68 494.84 590.52 0.16%
EPS 13.15 78.80 69.88 51.97 20.96 30.80 109.87 2.28%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 10.13 10.01 12.26 11.40 11.92 12.33 12.18 0.19%
Adjusted Per Share Value based on latest NOSH - 189,034
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 94.46 106.72 75.02 61.41 48.31 66.44 79.30 -0.18%
EPS 2.45 12.07 9.38 6.98 2.82 4.14 14.75 1.92%
DPS 1.86 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.8875 1.5336 1.6465 1.5309 1.601 1.6555 1.6357 -0.15%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.40 1.25 1.27 1.21 0.69 1.08 0.00 -
P/RPS 0.28 0.18 0.23 0.26 0.19 0.22 0.00 -100.00%
P/EPS 10.65 1.59 1.82 2.33 3.29 3.51 0.00 -100.00%
EY 9.39 63.04 55.02 42.95 30.38 28.52 0.00 -100.00%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.14 0.12 0.10 0.11 0.06 0.09 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 29/11/04 20/11/03 25/11/02 13/12/01 23/11/00 27/11/99 -
Price 1.27 1.39 1.55 1.27 0.74 0.88 0.00 -
P/RPS 0.25 0.20 0.28 0.28 0.21 0.18 0.00 -100.00%
P/EPS 9.66 1.76 2.22 2.44 3.53 2.86 0.00 -100.00%
EY 10.35 56.69 45.08 40.92 28.32 35.00 0.00 -100.00%
DY 7.87 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.13 0.14 0.13 0.11 0.06 0.07 0.00 -100.00%

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