[KULIM] YoY 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- -25.29%
YoY- -15.31%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
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 661,688 423,308 364,633 383,661 206,198 239,818 162,354 26.37%
PBT 81,948 45,447 26,814 57,117 60,300 31,178 7,986 47.38%
Tax -21,956 -12,331 -11,938 -31,954 -24,987 -19,732 -4,086 32.32%
NP 59,992 33,116 14,876 25,163 35,313 11,446 3,900 57.66%
-
NP to SH 39,246 24,932 10,082 35,072 41,414 11,446 3,900 46.90%
-
Tax Rate 26.79% 27.13% 44.52% 55.94% 41.44% 63.29% 51.16% -
Total Cost 601,696 390,192 349,757 358,498 170,885 228,372 158,454 24.89%
-
Net Worth 2,478,694 3,037,267 2,663,219 3,322,749 2,272,149 2,236,226 2,235,873 1.73%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 19,640 - - - - -
Div Payout % - - 194.81% - - - - -
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 2,478,694 3,037,267 2,663,219 3,322,749 2,272,149 2,236,226 2,235,873 1.73%
NOSH 279,132 264,110 261,870 263,501 189,030 189,190 189,320 6.68%
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 9.07% 7.82% 4.08% 6.56% 17.13% 4.77% 2.40% -
ROE 1.58% 0.82% 0.38% 1.06% 1.82% 0.51% 0.17% -
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 237.05 160.28 139.24 145.60 109.08 126.76 85.76 18.45%
EPS 14.06 9.44 3.85 13.31 18.68 6.05 2.06 37.70%
DPS 0.00 0.00 7.50 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 47.00 30.07 25.90 27.25 14.65 17.03 11.53 26.37%
EPS 2.79 1.77 0.72 2.49 2.94 0.81 0.28 46.66%
DPS 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
NAPS 1.7606 2.1574 1.8917 2.3602 1.6139 1.5884 1.5882 1.73%
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 1.55 1.01 1.06 0.86 1.10 1.01 0.72 13.62%
P/EPS 26.10 17.16 38.44 9.39 5.48 21.16 30.10 -2.34%
EY 3.83 5.83 2.60 10.65 18.26 4.73 3.32 2.40%
DY 0.00 0.00 5.07 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 1.24 1.39 1.04 0.77 1.19 1.09 1.01 3.47%
P/EPS 20.98 23.62 37.66 8.41 5.93 22.81 42.23 -11.00%
EY 4.77 4.23 2.66 11.88 16.85 4.38 2.37 12.35%
DY 0.00 0.00 5.17 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