[KULIM] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	3,944,599	3,530,321	3,047,929	2,765,262	2,416,464	2,273,075	2,034,695	55.29%
YoY %	11.73%	15.83%	10.22%	14.43%	6.31%	11.72%	-	-
Horiz. %	193.87%	173.51%	149.80%	135.91%	118.76%	111.72%	100.00%	-
PBT	770,462	811,012	694,211	558,309	383,691	258,580	222,079	128.65%
YoY %	-5.00%	16.82%	24.34%	45.51%	48.38%	16.44%	-	-
Horiz. %	346.93%	365.19%	312.60%	251.40%	172.77%	116.44%	100.00%	-
Tax	-153,940	-95,398	-61,227	-31,308	-29,093	-67,970	-58,345	90.60%
YoY %	-61.37%	-55.81%	-95.56%	-7.61%	57.20%	-16.50%	-	-
Horiz. %	263.84%	163.51%	104.94%	53.66%	49.86%	116.50%	100.00%	-
NP	616,522	715,614	632,984	527,001	354,598	190,610	163,734	141.44%
YoY %	-13.85%	13.05%	20.11%	48.62%	86.03%	16.41%	-	-
Horiz. %	376.54%	437.06%	386.59%	321.86%	216.57%	116.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	421,762	518,450	467,754	404,383	262,122	122,883	108,569	146.50%
YoY %	-18.65%	10.84%	15.67%	54.27%	113.31%	13.18%	-	-
Horiz. %	388.47%	477.53%	430.84%	372.47%	241.43%	113.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.98%	11.76%	8.82%	5.61%	7.58%	26.29%	26.27%	-
YoY %	69.90%	33.33%	57.22%	-25.99%	-71.17%	0.08%	-	-
Horiz. %	76.06%	44.77%	33.57%	21.36%	28.85%	100.08%	100.00%	-
Total Cost	3,328,077	2,814,707	2,414,945	2,238,261	2,061,866	2,082,465	1,870,961	46.65%
YoY %	18.24%	16.55%	7.89%	8.56%	-0.99%	11.30%	-	-
Horiz. %	177.88%	150.44%	129.08%	119.63%	110.20%	111.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,139,104	3,066,000	2,801,455	3,530,657	2,640,597	2,478,694	2,434,212	18.42%
YoY %	2.38%	9.44%	-20.65%	33.71%	6.53%	1.83%	-	-
Horiz. %	128.96%	125.95%	115.09%	145.04%	108.48%	101.83%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	43,860	42,310	42,310	21,001	34,287	26,506	26,506	39.77%
YoY %	3.66%	0.00%	101.47%	-38.75%	29.36%	0.00%	-	-
Horiz. %	165.47%	159.62%	159.62%	79.23%	129.36%	100.00%	100.00%	-
Div Payout %	10.40%	8.16%	9.05%	5.19%	13.08%	21.57%	24.41%	-
YoY %	27.45%	-9.83%	74.37%	-60.32%	-39.36%	-11.63%	-	-
Horiz. %	42.61%	33.43%	37.07%	21.26%	53.58%	88.37%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	3,139,104	3,066,000	2,801,455	3,530,657	2,640,597	2,478,694	2,434,212	18.42%
YoY %	2.38%	9.44%	-20.65%	33.71%	6.53%	1.83%	-	-
Horiz. %	128.96%	125.95%	115.09%	145.04%	108.48%	101.83%	100.00%	-
NOSH	300,680	299,706	284,123	282,678	280,020	279,132	277,245	5.54%
YoY %	0.32%	5.48%	0.51%	0.95%	0.32%	0.68%	-	-
Horiz. %	108.45%	108.10%	102.48%	101.96%	101.00%	100.68%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	15.63%	20.27%	20.77%	19.06%	14.67%	8.39%	8.05%	-
YoY %	-22.89%	-2.41%	8.97%	29.93%	74.85%	4.22%	-	-
Horiz. %	194.16%	251.80%	258.01%	236.77%	182.24%	104.22%	100.00%	-
ROE	13.44%	16.91%	16.70%	11.45%	9.93%	4.96%	4.46%	-
YoY %	-20.52%	1.26%	45.85%	15.31%	100.20%	11.21%	-	-
Horiz. %	301.35%	379.15%	374.44%	256.73%	222.65%	111.21%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	1,311.89	1,177.93	1,072.75	978.23	862.96	814.34	733.90	47.13%
YoY %	11.37%	9.80%	9.66%	13.36%	5.97%	10.96%	-	-
Horiz. %	178.76%	160.50%	146.17%	133.29%	117.59%	110.96%	100.00%	-
EPS	140.27	172.99	164.63	143.05	93.61	44.02	39.16	133.56%
YoY %	-18.91%	5.08%	15.09%	52.81%	112.65%	12.41%	-	-
Horiz. %	358.20%	441.75%	420.40%	365.30%	239.04%	112.41%	100.00%	-
DPS	14.59	14.12	15.00	7.50	12.24	9.50	9.56	32.45%
YoY %	3.33%	-5.87%	100.00%	-38.73%	28.84%	-0.63%	-	-
Horiz. %	152.62%	147.70%	156.90%	78.45%	128.03%	99.37%	100.00%	-
NAPS	10.44	10.23	9.86	12.49	9.43	8.88	8.78	12.20%
YoY %	2.05%	3.75%	-21.06%	32.45%	6.19%	1.14%	-	-
Horiz. %	118.91%	116.51%	112.30%	142.26%	107.40%	101.14%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 282,678
RPS	280.19	250.76	216.50	196.42	171.64	161.46	144.53	55.28%
YoY %	11.74%	15.82%	10.22%	14.44%	6.30%	11.71%	-	-
Horiz. %	193.86%	173.50%	149.80%	135.90%	118.76%	111.71%	100.00%	-
EPS	29.96	36.83	33.22	28.72	18.62	8.73	7.71	146.55%
YoY %	-18.65%	10.87%	15.67%	54.24%	113.29%	13.23%	-	-
Horiz. %	388.59%	477.69%	430.87%	372.50%	241.50%	113.23%	100.00%	-
DPS	3.12	3.01	3.01	1.49	2.44	1.88	1.88	40.04%
YoY %	3.65%	0.00%	102.01%	-38.93%	29.79%	0.00%	-	-
Horiz. %	165.96%	160.11%	160.11%	79.26%	129.79%	100.00%	100.00%	-
NAPS	2.2297	2.1778	1.9899	2.5079	1.8756	1.7606	1.729	18.42%
YoY %	2.38%	9.44%	-20.65%	33.71%	6.53%	1.83%	-	-
Horiz. %	128.96%	125.96%	115.09%	145.05%	108.48%	101.83%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	2.75	4.85	3.97	3.97	3.40	3.67	3.53	-
P/RPS	0.21	0.41	0.37	0.41	0.39	0.45	0.48	-42.28%
YoY %	-48.78%	10.81%	-9.76%	5.13%	-13.33%	-6.25%	-	-
Horiz. %	43.75%	85.42%	77.08%	85.42%	81.25%	93.75%	100.00%	-
P/EPS	1.96	2.80	2.41	2.78	3.63	8.34	9.01	-63.72%
YoY %	-30.00%	16.18%	-13.31%	-23.42%	-56.47%	-7.44%	-	-
Horiz. %	21.75%	31.08%	26.75%	30.85%	40.29%	92.56%	100.00%	-
EY	51.01	35.67	41.47	36.03	27.53	12.00	11.09	175.80%
YoY %	43.01%	-13.99%	15.10%	30.88%	129.42%	8.21%	-	-
Horiz. %	459.96%	321.64%	373.94%	324.89%	248.24%	108.21%	100.00%	-
DY	5.30	2.91	3.78	1.89	3.60	2.59	2.71	56.19%
YoY %	82.13%	-23.02%	100.00%	-47.50%	39.00%	-4.43%	-	-
Horiz. %	195.57%	107.38%	139.48%	69.74%	132.84%	95.57%	100.00%	-
P/NAPS	0.26	0.47	0.40	0.32	0.36	0.41	0.40	-24.90%
YoY %	-44.68%	17.50%	25.00%	-11.11%	-12.20%	2.50%	-	-
Horiz. %	65.00%	117.50%	100.00%	80.00%	90.00%	102.50%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	29/08/08	26/05/08	28/02/08	29/11/07	30/08/07	24/05/07	-
Price	2.40	3.80	4.32	4.60	3.75	2.95	3.78	-
P/RPS	0.18	0.32	0.40	0.47	0.43	0.36	0.52	-50.60%
YoY %	-43.75%	-20.00%	-14.89%	9.30%	19.44%	-30.77%	-	-
Horiz. %	34.62%	61.54%	76.92%	90.38%	82.69%	69.23%	100.00%	-
P/EPS	1.71	2.20	2.62	3.22	4.01	6.70	9.65	-68.35%
YoY %	-22.27%	-16.03%	-18.63%	-19.70%	-40.15%	-30.57%	-	-
Horiz. %	17.72%	22.80%	27.15%	33.37%	41.55%	69.43%	100.00%	-
EY	58.45	45.52	38.11	31.10	24.96	14.92	10.36	215.92%
YoY %	28.41%	19.44%	22.54%	24.60%	67.29%	44.02%	-	-
Horiz. %	564.19%	439.38%	367.86%	300.19%	240.93%	144.02%	100.00%	-
DY	6.08	3.72	3.47	1.63	3.27	3.22	2.53	79.12%
YoY %	63.44%	7.20%	112.88%	-50.15%	1.55%	27.27%	-	-
Horiz. %	240.32%	147.04%	137.15%	64.43%	129.25%	127.27%	100.00%	-
P/NAPS	0.23	0.37	0.44	0.37	0.40	0.33	0.43	-34.03%
YoY %	-37.84%	-15.91%	18.92%	-7.50%	21.21%	-23.26%	-	-
Horiz. %	53.49%	86.05%	102.33%	86.05%	93.02%	76.74%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos