[KULIM] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[KULIM] KULIM (M) BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -10.93%
YoY- 440.23%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,653,652 1,325,181 1,362,852 1,044,500 840,910 660,378 982,068 9.06%
PBT 190,690 143,475 245,042 250,038 78,844 -56,882 212,114 -1.75%
Tax -43,340 -67,705 -111,436 -123,740 -49,979 79,023 -73,881 -8.50%
NP 147,350 75,770 133,606 126,298 28,865 22,141 138,233 1.06%
-
NP to SH 111,355 71,157 151,240 155,936 28,865 -80,677 138,233 -3.53%
-
Tax Rate 22.73% 47.19% 45.48% 49.49% 63.39% - 34.83% -
Total Cost 1,506,302 1,249,411 1,229,246 918,202 812,045 638,237 843,835 10.13%
-
Net Worth 3,059,154 2,645,921 2,158,800 2,318,065 2,154,997 2,080,938 2,270,230 5.09%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 75,153 68,670 24,645 9,454 - - 9,451 41.25%
Div Payout % 67.49% 96.51% 16.30% 6.06% - - 6.84% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 3,059,154 2,645,921 2,158,800 2,318,065 2,154,997 2,080,938 2,270,230 5.09%
NOSH 264,404 261,196 215,664 189,075 189,034 189,176 189,185 5.73%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.91% 5.72% 9.80% 12.09% 3.43% 3.35% 14.08% -
ROE 3.64% 2.69% 7.01% 6.73% 1.34% -3.88% 6.09% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 625.43 507.35 631.93 552.42 444.84 349.08 519.10 3.15%
EPS 42.12 27.24 70.13 82.47 15.27 -42.65 73.07 -8.76%
DPS 28.42 26.29 11.43 5.00 0.00 0.00 5.00 33.57%
NAPS 11.57 10.13 10.01 12.26 11.40 11.00 12.00 -0.60%
Adjusted Per Share Value based on latest NOSH - 189,075
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 117.46 94.13 96.80 74.19 59.73 46.91 69.76 9.06%
EPS 7.91 5.05 10.74 11.08 2.05 -5.73 9.82 -3.53%
DPS 5.34 4.88 1.75 0.67 0.00 0.00 0.67 41.31%
NAPS 2.1729 1.8794 1.5334 1.6465 1.5307 1.4781 1.6126 5.09%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.10 1.40 1.25 1.27 1.21 0.69 1.08 -
P/RPS 0.34 0.28 0.20 0.23 0.27 0.20 0.21 8.35%
P/EPS 4.99 5.14 1.78 1.54 7.92 -1.62 1.48 22.44%
EY 20.05 19.46 56.10 64.94 12.62 -61.81 67.65 -18.33%
DY 13.54 18.78 9.14 3.94 0.00 0.00 4.63 19.57%
P/NAPS 0.18 0.14 0.12 0.10 0.11 0.06 0.09 12.24%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 29/11/05 29/11/04 20/11/03 25/11/02 13/12/01 23/11/00 -
Price 2.67 1.27 1.39 1.55 1.27 0.74 0.88 -
P/RPS 0.43 0.25 0.22 0.28 0.29 0.21 0.17 16.71%
P/EPS 6.34 4.66 1.98 1.88 8.32 -1.74 1.20 31.95%
EY 15.77 21.45 50.45 53.21 12.02 -57.63 83.03 -24.17%
DY 10.65 20.70 8.22 3.23 0.00 0.00 5.68 11.03%
P/NAPS 0.23 0.13 0.14 0.13 0.11 0.07 0.07 21.91%

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