[KULIM] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Annualized Quarter Result
Revenue	1,761,060	1,595,432	1,497,632	1,330,208	1,329,801	1,344,128	1,229,724	27.02%
YoY %	10.38%	6.53%	12.59%	0.03%	-1.07%	9.30%	-	-
Horiz. %	143.21%	129.74%	121.79%	108.17%	108.14%	109.30%	100.00%	-
PBT	221,380	247,252	312,716	120,164	114,458	125,024	142,792	33.91%
YoY %	-10.46%	-20.93%	160.24%	4.99%	-8.45%	-12.44%	-	-
Horiz. %	155.04%	173.16%	219.00%	84.15%	80.16%	87.56%	100.00%	-
Tax	-50,366	-56,356	-63,388	-50,949	-60,512	-58,706	-91,884	-32.99%
YoY %	10.63%	11.09%	-24.41%	15.80%	-3.08%	36.11%	-	-
Horiz. %	54.81%	61.33%	68.99%	55.45%	65.86%	63.89%	100.00%	-
NP	171,013	190,896	249,328	69,215	53,946	66,318	50,908	124.13%
YoY %	-10.42%	-23.44%	260.22%	28.30%	-18.66%	30.27%	-	-
Horiz. %	335.93%	374.98%	489.76%	135.96%	105.97%	130.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	133,792	158,548	217,336	46,549	34,486	45,618	73,132	49.52%
YoY %	-15.61%	-27.05%	366.90%	34.98%	-24.40%	-37.62%	-	-
Horiz. %	182.95%	216.80%	297.18%	63.65%	47.16%	62.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.75%	22.79%	20.27%	42.40%	52.87%	46.96%	64.35%	-
YoY %	-0.18%	12.43%	-52.19%	-19.80%	12.59%	-27.02%	-	-
Horiz. %	35.35%	35.42%	31.50%	65.89%	82.16%	72.98%	100.00%	-
Total Cost	1,590,046	1,404,536	1,248,304	1,260,993	1,275,854	1,277,810	1,178,816	22.05%
YoY %	13.21%	12.52%	-1.01%	-1.16%	-0.15%	8.40%	-	-
Horiz. %	134.89%	119.15%	105.89%	106.97%	108.23%	108.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,058,430	3,036,812	3,227,096	3,848,717	2,657,327	2,663,232	3,810,839	-13.62%
YoY %	0.71%	-5.90%	-16.15%	44.83%	-0.22%	-30.11%	-	-
Horiz. %	80.26%	79.69%	84.68%	100.99%	69.73%	69.89%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	17,622	-	60,545	31,650	26,232	39,280	75,238	-61.96%
YoY %	0.00%	-	91.30%	20.65%	-33.22%	-47.79%	-	-
Horiz. %	23.42%	-	80.47%	42.07%	34.87%	52.21%	100.00%	-
Div Payout %	13.17%	-	27.86%	67.99%	76.06%	86.11%	102.88%	-
YoY %	0.00%	-	-59.02%	-10.61%	-11.67%	-16.30%	-	-
Horiz. %	12.80%	-	27.08%	66.09%	73.93%	83.70%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	3,058,430	3,036,812	3,227,096	3,848,717	2,657,327	2,663,232	3,810,839	-13.62%
YoY %	0.71%	-5.90%	-16.15%	44.83%	-0.22%	-30.11%	-	-
Horiz. %	80.26%	79.69%	84.68%	100.99%	69.73%	69.89%	100.00%	-
NOSH	264,341	264,070	302,729	422,008	262,322	261,871	376,193	-20.94%
YoY %	0.10%	-12.77%	-28.26%	60.87%	0.17%	-30.39%	-	-
Horiz. %	70.27%	70.20%	80.47%	112.18%	69.73%	69.61%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	9.71%	11.97%	16.65%	5.20%	4.06%	4.93%	4.14%	-
YoY %	-18.88%	-28.11%	220.19%	28.08%	-17.65%	19.08%	-	-
Horiz. %	234.54%	289.13%	402.17%	125.60%	98.07%	119.08%	100.00%	-
ROE	4.37%	5.22%	6.73%	1.21%	1.30%	1.71%	1.92%	-
YoY %	-16.28%	-22.44%	456.20%	-6.92%	-23.98%	-10.94%	-	-
Horiz. %	227.60%	271.88%	350.52%	63.02%	67.71%	89.06%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	666.21	604.17	494.71	315.21	506.93	513.28	326.89	60.67%
YoY %	10.27%	22.13%	56.95%	-37.82%	-1.24%	57.02%	-	-
Horiz. %	203.80%	184.82%	151.34%	96.43%	155.08%	157.02%	100.00%	-
EPS	50.61	60.04	82.36	17.73	13.15	17.42	19.44	89.13%
YoY %	-15.71%	-27.10%	364.52%	34.83%	-24.51%	-10.39%	-	-
Horiz. %	260.34%	308.85%	423.66%	91.20%	67.64%	89.61%	100.00%	-
DPS	6.67	0.00	20.00	7.50	10.00	15.00	20.00	-51.87%
YoY %	0.00%	0.00%	166.67%	-25.00%	-33.33%	-25.00%	-	-
Horiz. %	33.35%	0.00%	100.00%	37.50%	50.00%	75.00%	100.00%	-
NAPS	11.57	11.50	10.66	9.12	10.13	10.17	10.13	9.25%
YoY %	0.61%	7.88%	16.89%	-9.97%	-0.39%	0.39%	-	-
Horiz. %	114.22%	113.52%	105.23%	90.03%	100.00%	100.39%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 447,878
RPS	125.09	113.32	106.38	94.49	94.46	95.47	87.35	27.02%
YoY %	10.39%	6.52%	12.58%	0.03%	-1.06%	9.30%	-	-
Horiz. %	143.21%	129.73%	121.79%	108.17%	108.14%	109.30%	100.00%	-
EPS	9.50	11.26	15.44	3.31	2.45	3.24	5.19	49.58%
YoY %	-15.63%	-27.07%	366.47%	35.10%	-24.38%	-37.57%	-	-
Horiz. %	183.04%	216.96%	297.50%	63.78%	47.21%	62.43%	100.00%	-
DPS	1.25	0.00	4.30	2.25	1.86	2.79	5.34	-61.98%
YoY %	0.00%	0.00%	91.11%	20.97%	-33.33%	-47.75%	-	-
Horiz. %	23.41%	0.00%	80.52%	42.13%	34.83%	52.25%	100.00%	-
NAPS	2.1724	2.1571	2.2922	2.7338	1.8875	1.8917	2.7069	-13.62%
YoY %	0.71%	-5.89%	-16.15%	44.84%	-0.22%	-30.12%	-	-
Horiz. %	80.25%	79.69%	84.68%	100.99%	69.73%	69.88%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	2.10	1.62	1.29	1.23	1.40	1.48	1.51	-
P/RPS	0.32	0.27	0.26	0.39	0.28	0.29	0.46	-21.47%
YoY %	18.52%	3.85%	-33.33%	39.29%	-3.45%	-36.96%	-	-
Horiz. %	69.57%	58.70%	56.52%	84.78%	60.87%	63.04%	100.00%	-
P/EPS	4.15	2.70	1.80	11.15	10.65	8.50	7.77	-34.14%
YoY %	53.70%	50.00%	-83.86%	4.69%	25.29%	9.40%	-	-
Horiz. %	53.41%	34.75%	23.17%	143.50%	137.07%	109.40%	100.00%	-
EY	24.10	37.06	55.65	8.97	9.39	11.77	12.87	51.86%
YoY %	-34.97%	-33.41%	520.40%	-4.47%	-20.22%	-8.55%	-	-
Horiz. %	187.26%	287.96%	432.40%	69.70%	72.96%	91.45%	100.00%	-
DY	3.17	0.00	15.50	6.10	7.14	10.14	13.25	-61.42%
YoY %	0.00%	0.00%	154.10%	-14.57%	-29.59%	-23.47%	-	-
Horiz. %	23.92%	0.00%	116.98%	46.04%	53.89%	76.53%	100.00%	-
P/NAPS	0.18	0.14	0.12	0.13	0.14	0.15	0.15	12.91%
YoY %	28.57%	16.67%	-7.69%	-7.14%	-6.67%	0.00%	-	-
Horiz. %	120.00%	93.33%	80.00%	86.67%	93.33%	100.00%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	28/11/06	29/08/06	29/05/06	27/02/06	29/11/05	30/08/05	25/05/05	-
Price	2.67	2.23	1.52	1.39	1.27	1.45	1.55	-
P/RPS	0.40	0.37	0.31	0.44	0.25	0.28	0.47	-10.18%
YoY %	8.11%	19.35%	-29.55%	76.00%	-10.71%	-40.43%	-	-
Horiz. %	85.11%	78.72%	65.96%	93.62%	53.19%	59.57%	100.00%	-
P/EPS	5.28	3.71	2.12	12.60	9.66	8.32	7.97	-23.98%
YoY %	42.32%	75.00%	-83.17%	30.43%	16.11%	4.39%	-	-
Horiz. %	66.25%	46.55%	26.60%	158.09%	121.20%	104.39%	100.00%	-
EY	18.96	26.92	47.23	7.94	10.35	12.01	12.54	31.69%
YoY %	-29.57%	-43.00%	494.84%	-23.29%	-13.82%	-4.23%	-	-
Horiz. %	151.20%	214.67%	376.63%	63.32%	82.54%	95.77%	100.00%	-
DY	2.50	0.00	13.16	5.40	7.87	10.34	12.90	-66.47%
YoY %	0.00%	0.00%	143.70%	-31.39%	-23.89%	-19.84%	-	-
Horiz. %	19.38%	0.00%	102.02%	41.86%	61.01%	80.16%	100.00%	-
P/NAPS	0.23	0.19	0.14	0.15	0.13	0.14	0.15	32.93%
YoY %	21.05%	35.71%	-6.67%	15.38%	-7.14%	-6.67%	-	-
Horiz. %	153.33%	126.67%	93.33%	100.00%	86.67%	93.33%	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