[KULIM] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
05-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 33.23%
YoY- -3.02%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,836,531 1,330,208 1,454,679 1,028,166 900,759 702,565 868,194 13.29%
PBT 221,558 120,164 284,876 198,694 182,613 12,704 -780 -
Tax -51,617 -50,949 -116,533 -93,473 -81,334 -12,704 780 -
NP 169,941 69,215 168,343 105,221 101,279 0 0 -
-
NP to SH 127,648 46,549 197,880 132,018 136,133 -15,108 -59,153 -
-
Tax Rate 23.30% 42.40% 40.91% 47.04% 44.54% 100.00% - -
Total Cost 1,666,590 1,260,993 1,286,336 922,945 799,480 702,565 868,194 11.47%
-
Net Worth 2,701,874 3,848,717 2,688,949 2,890,550 2,178,075 2,219,873 2,272,517 2.92%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 26,567 31,650 12,659 11,865 9,453 - - -
Div Payout % 20.81% 67.99% 6.40% 8.99% 6.94% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,701,874 3,848,717 2,688,949 2,890,550 2,178,075 2,219,873 2,272,517 2.92%
NOSH 265,671 422,008 253,196 237,319 189,069 189,086 189,061 5.83%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.25% 5.20% 11.57% 10.23% 11.24% 0.00% 0.00% -
ROE 4.72% 1.21% 7.36% 4.57% 6.25% -0.68% -2.60% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 691.28 315.21 574.53 433.24 476.42 371.56 459.21 7.05%
EPS 48.04 17.73 78.00 55.66 53.57 -7.99 -31.29 -
DPS 10.00 7.50 5.00 5.00 5.00 0.00 0.00 -
NAPS 10.17 9.12 10.62 12.18 11.52 11.74 12.02 -2.74%
Adjusted Per Share Value based on latest NOSH - 492,912
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 130.45 94.49 103.33 73.03 63.98 49.90 61.67 13.29%
EPS 9.07 3.31 14.06 9.38 9.67 -1.07 -4.20 -
DPS 1.89 2.25 0.90 0.84 0.67 0.00 0.00 -
NAPS 1.9192 2.7338 1.91 2.0532 1.5471 1.5768 1.6142 2.92%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.60 1.23 1.42 1.55 1.39 0.76 0.76 -
P/RPS 0.38 0.39 0.25 0.36 0.29 0.20 0.17 14.33%
P/EPS 5.41 11.15 1.82 2.79 1.93 -9.51 -2.43 -
EY 18.48 8.97 55.04 35.89 51.80 -10.51 -41.17 -
DY 3.85 6.10 3.52 3.23 3.60 0.00 0.00 -
P/NAPS 0.26 0.13 0.13 0.13 0.12 0.06 0.06 27.66%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 06/03/07 27/02/06 23/02/05 05/03/04 28/02/03 27/02/02 28/02/01 -
Price 2.90 1.39 1.42 1.62 1.27 0.85 0.73 -
P/RPS 0.42 0.44 0.25 0.37 0.27 0.23 0.16 17.44%
P/EPS 6.04 12.60 1.82 2.91 1.76 -10.64 -2.33 -
EY 16.57 7.94 55.04 34.34 56.69 -9.40 -42.86 -
DY 3.45 5.40 3.52 3.09 3.94 0.00 0.00 -
P/NAPS 0.29 0.15 0.13 0.13 0.11 0.07 0.06 30.01%

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