[KULIM] YoY TTM 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- -18.87%
YoY- 6.63%
Quarter Report
Latest QR
Upcoming QR
KULIM's Result
KULIM's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,838,783 1,330,208 1,454,679 1,028,166 900,759 686,184 971,188 11.22%
PBT 223,364 110,496 284,876 198,694 182,613 2,186 47,780 29.29%
Tax -52,026 -56,505 -116,533 -93,849 -81,334 -24,877 35,406 -
NP 171,338 53,991 168,343 104,845 101,279 -22,691 83,186 12.79%
-
NP to SH 128,081 42,437 175,463 126,506 118,640 -22,691 -19,632 -
-
Tax Rate 23.29% 51.14% 40.91% 47.23% 44.54% 1,138.01% -74.10% -
Total Cost 1,667,445 1,276,217 1,286,336 923,321 799,480 708,875 888,002 11.06%
-
Net Worth 2,346,378 4,850,527 2,126,214 5,914,951 2,079,880 2,219,855 2,272,310 0.53%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 54,848 91,630 10,631 24,645 9,454 - - -
Div Payout % 42.82% 215.92% 6.06% 19.48% 7.97% - - -
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 2,346,378 4,850,527 2,126,214 5,914,951 2,079,880 2,219,855 2,272,310 0.53%
NOSH 265,727 447,878 212,621 492,912 189,080 189,084 189,044 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 9.32% 4.06% 11.57% 10.20% 11.24% -3.31% 8.57% -
ROE 5.46% 0.87% 8.25% 2.14% 5.70% -1.02% -0.86% -
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 691.98 297.00 684.16 208.59 476.39 362.90 513.74 5.08%
EPS 48.20 9.48 82.52 25.66 62.75 -12.00 -10.38 -
DPS 20.64 20.46 5.00 5.00 5.00 0.00 0.00 -
NAPS 8.83 10.83 10.00 12.00 11.00 11.74 12.02 -5.00%
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 130.61 94.49 103.33 73.03 63.98 48.74 68.98 11.22%
EPS 9.10 3.01 12.46 8.99 8.43 -1.61 -1.39 -
DPS 3.90 6.51 0.76 1.75 0.67 0.00 0.00 -
NAPS 1.6667 3.4454 1.5103 4.2014 1.4774 1.5768 1.614 0.53%
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 0.41 0.21 0.74 0.29 0.21 0.15 16.74%
P/EPS 5.39 12.98 1.72 6.04 2.22 -6.33 -7.32 -
EY 18.54 7.70 58.12 16.56 45.14 -15.79 -13.66 -
DY 7.94 16.63 3.52 3.23 3.60 0.00 0.00 -
P/NAPS 0.29 0.11 0.14 0.13 0.13 0.06 0.06 30.01%
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 0.47 0.21 0.78 0.27 0.23 0.14 20.08%
P/EPS 6.02 14.67 1.72 6.31 2.02 -7.08 -7.03 -
EY 16.62 6.82 58.12 15.84 49.41 -14.12 -14.23 -
DY 7.12 14.72 3.52 3.09 3.94 0.00 0.00 -
P/NAPS 0.33 0.13 0.14 0.14 0.12 0.07 0.06 32.84%

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