[KULIM] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	4,796,544	3,530,321	2,273,075	1,455,860	1,409,812	1,278,550	948,197	30.98%
YoY %	35.87%	55.31%	56.13%	3.27%	10.27%	34.84%	-	-
Horiz. %	505.86%	372.32%	239.73%	153.54%	148.68%	134.84%	100.00%	-
PBT	485,176	811,012	258,580	171,610	219,800	213,833	238,584	12.54%
YoY %	-40.18%	213.64%	50.68%	-21.92%	2.79%	-10.37%	-	-
Horiz. %	203.36%	339.93%	108.38%	71.93%	92.13%	89.63%	100.00%	-
Tax	-109,403	-95,398	-67,970	-49,774	-87,710	-114,806	-93,143	2.71%
YoY %	-14.68%	-40.35%	-36.56%	43.25%	23.60%	-23.26%	-	-
Horiz. %	117.46%	102.42%	72.97%	53.44%	94.17%	123.26%	100.00%	-
NP	375,773	715,614	190,610	121,836	132,090	99,027	145,441	17.12%
YoY %	-47.49%	275.43%	56.45%	-7.76%	33.39%	-31.91%	-	-
Horiz. %	258.37%	492.03%	131.06%	83.77%	90.82%	68.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	218,395	518,450	122,883	93,338	131,722	116,661	175,079	3.74%
YoY %	-57.88%	321.91%	31.65%	-29.14%	12.91%	-33.37%	-	-
Horiz. %	124.74%	296.12%	70.19%	53.31%	75.24%	66.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.55%	11.76%	26.29%	29.00%	39.90%	53.69%	39.04%	-
YoY %	91.75%	-55.27%	-9.34%	-27.32%	-25.68%	37.53%	-	-
Horiz. %	57.76%	30.12%	67.34%	74.28%	102.20%	137.53%	100.00%	-
Total Cost	4,420,771	2,814,707	2,082,465	1,334,024	1,277,722	1,179,523	802,756	32.85%
YoY %	57.06%	35.16%	56.10%	4.41%	8.33%	46.93%	-	-
Horiz. %	550.70%	350.63%	259.41%	166.18%	159.17%	146.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,234,665	3,066,000	2,478,694	3,037,267	2,663,219	3,322,749	2,272,149	6.05%
YoY %	5.50%	23.69%	-18.39%	14.04%	-19.85%	46.24%	-	-
Horiz. %	142.36%	134.94%	109.09%	133.67%	117.21%	146.24%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	62,661	42,310	26,506	81,522	49,081	24,645	9,454	37.01%
YoY %	48.10%	59.62%	-67.49%	66.10%	99.15%	160.68%	-	-
Horiz. %	662.80%	447.54%	280.37%	862.30%	519.16%	260.68%	100.00%	-
Div Payout %	28.69%	8.16%	21.57%	87.34%	37.26%	21.13%	5.40%	-
YoY %	251.59%	-62.17%	-75.30%	134.41%	76.34%	291.30%	-	-
Horiz. %	531.30%	151.11%	399.44%	1,617.41%	690.00%	391.30%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	3,234,665	3,066,000	2,478,694	3,037,267	2,663,219	3,322,749	2,272,149	6.05%
YoY %	5.50%	23.69%	-18.39%	14.04%	-19.85%	46.24%	-	-
Horiz. %	142.36%	134.94%	109.09%	133.67%	117.21%	146.24%	100.00%	-
NOSH	308,651	299,706	279,132	264,110	261,870	263,501	189,030	8.50%
YoY %	2.98%	7.37%	5.69%	0.86%	-0.62%	39.40%	-	-
Horiz. %	163.28%	158.55%	147.67%	139.72%	138.53%	139.40%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	7.83%	20.27%	8.39%	8.37%	9.37%	7.75%	15.34%	-
YoY %	-61.37%	141.60%	0.24%	-10.67%	20.90%	-49.48%	-	-
Horiz. %	51.04%	132.14%	54.69%	54.56%	61.08%	50.52%	100.00%	-
ROE	6.75%	16.91%	4.96%	3.07%	4.95%	3.51%	7.71%	-
YoY %	-60.08%	240.93%	61.56%	-37.98%	41.03%	-54.47%	-	-
Horiz. %	87.55%	219.33%	64.33%	39.82%	64.20%	45.53%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	1,554.03	1,177.93	814.34	551.23	538.36	485.22	501.61	20.71%
YoY %	31.93%	44.65%	47.73%	2.39%	10.95%	-3.27%	-	-
Horiz. %	309.81%	234.83%	162.35%	109.89%	107.33%	96.73%	100.00%	-
EPS	70.76	172.99	44.02	35.34	50.30	44.27	92.62	-4.38%
YoY %	-59.10%	292.98%	24.56%	-29.74%	13.62%	-52.20%	-	-
Horiz. %	76.40%	186.77%	47.53%	38.16%	54.31%	47.80%	100.00%	-
DPS	20.30	14.12	9.50	30.87	18.74	9.35	5.00	26.27%
YoY %	43.77%	48.63%	-69.23%	64.73%	100.43%	87.00%	-	-
Horiz. %	406.00%	282.40%	190.00%	617.40%	374.80%	187.00%	100.00%	-
NAPS	10.48	10.23	8.88	11.50	10.17	12.61	12.02	-2.25%
YoY %	2.44%	15.20%	-22.78%	13.08%	-19.35%	4.91%	-	-
Horiz. %	87.19%	85.11%	73.88%	95.67%	84.61%	104.91%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 264,110
RPS	340.70	250.76	161.46	103.41	100.14	90.82	67.35	30.98%
YoY %	35.87%	55.31%	56.14%	3.27%	10.26%	34.85%	-	-
Horiz. %	505.86%	372.32%	239.73%	153.54%	148.69%	134.85%	100.00%	-
EPS	15.51	36.83	8.73	6.63	9.36	8.29	12.44	3.74%
YoY %	-57.89%	321.88%	31.67%	-29.17%	12.91%	-33.36%	-	-
Horiz. %	124.68%	296.06%	70.18%	53.30%	75.24%	66.64%	100.00%	-
DPS	4.45	3.01	1.88	5.79	3.49	1.75	0.67	37.06%
YoY %	47.84%	60.11%	-67.53%	65.90%	99.43%	161.19%	-	-
Horiz. %	664.18%	449.25%	280.60%	864.18%	520.90%	261.19%	100.00%	-
NAPS	2.2976	2.1778	1.7606	2.1574	1.8917	2.3602	1.6139	6.05%
YoY %	5.50%	23.70%	-18.39%	14.05%	-19.85%	46.24%	-	-
Horiz. %	142.36%	134.94%	109.09%	133.68%	117.21%	146.24%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	3.12	4.85	3.67	1.62	1.48	1.25	1.20	-
P/RPS	0.20	0.41	0.45	0.29	0.27	0.26	0.24	-2.99%
YoY %	-51.22%	-8.89%	55.17%	7.41%	3.85%	8.33%	-	-
Horiz. %	83.33%	170.83%	187.50%	120.83%	112.50%	108.33%	100.00%	-
P/EPS	4.41	2.80	8.34	4.58	2.94	2.82	1.30	22.55%
YoY %	57.50%	-66.43%	82.10%	55.78%	4.26%	116.92%	-	-
Horiz. %	339.23%	215.38%	641.54%	352.31%	226.15%	216.92%	100.00%	-
EY	22.68	35.67	12.00	21.82	33.99	35.42	77.18	-18.44%
YoY %	-36.42%	197.25%	-45.00%	-35.80%	-4.04%	-54.11%	-	-
Horiz. %	29.39%	46.22%	15.55%	28.27%	44.04%	45.89%	100.00%	-
DY	6.51	2.91	2.59	19.05	12.66	7.48	4.17	7.69%
YoY %	123.71%	12.36%	-86.40%	50.47%	69.25%	79.38%	-	-
Horiz. %	156.12%	69.78%	62.11%	456.83%	303.60%	179.38%	100.00%	-
P/NAPS	0.30	0.47	0.41	0.14	0.15	0.10	0.10	20.07%
YoY %	-36.17%	14.63%	192.86%	-6.67%	50.00%	0.00%	-	-
Horiz. %	300.00%	470.00%	410.00%	140.00%	150.00%	100.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	29/08/08	30/08/07	29/08/06	30/08/05	26/08/04	27/08/03	-
Price	3.70	3.80	2.95	2.23	1.45	1.12	1.30	-
P/RPS	0.24	0.32	0.36	0.40	0.27	0.23	0.26	-1.32%
YoY %	-25.00%	-11.11%	-10.00%	48.15%	17.39%	-11.54%	-	-
Horiz. %	92.31%	123.08%	138.46%	153.85%	103.85%	88.46%	100.00%	-
P/EPS	5.23	2.20	6.70	6.31	2.88	2.53	1.40	24.53%
YoY %	137.73%	-67.16%	6.18%	119.10%	13.83%	80.71%	-	-
Horiz. %	373.57%	157.14%	478.57%	450.71%	205.71%	180.71%	100.00%	-
EY	19.12	45.52	14.92	15.85	34.69	39.53	71.25	-19.67%
YoY %	-58.00%	205.09%	-5.87%	-54.31%	-12.24%	-44.52%	-	-
Horiz. %	26.84%	63.89%	20.94%	22.25%	48.69%	55.48%	100.00%	-
DY	5.49	3.72	3.22	13.84	12.93	8.35	3.85	6.08%
YoY %	47.58%	15.53%	-76.73%	7.04%	54.85%	116.88%	-	-
Horiz. %	142.60%	96.62%	83.64%	359.48%	335.84%	216.88%	100.00%	-
P/NAPS	0.35	0.37	0.33	0.19	0.14	0.09	0.11	21.25%
YoY %	-5.41%	12.12%	73.68%	35.71%	55.56%	-18.18%	-	-
Horiz. %	318.18%	336.36%	300.00%	172.73%	127.27%	81.82%	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