[KULIM] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Cumulative Result
Revenue	570,320	1,836,531	1,320,795	797,716	374,408	1,330,208	997,351	-31.12%
YoY %	-68.95%	39.05%	65.57%	113.06%	-71.85%	33.37%	-	-
Horiz. %	57.18%	184.14%	132.43%	79.98%	37.54%	133.37%	100.00%	-
PBT	76,894	221,558	166,035	123,626	78,179	120,164	85,844	-7.08%
YoY %	-65.29%	33.44%	34.30%	58.13%	-34.94%	39.98%	-	-
Horiz. %	89.57%	258.09%	193.41%	144.01%	91.07%	139.98%	100.00%	-
Tax	-22,166	-51,617	-37,775	-28,178	-15,847	-50,949	-45,384	-38.00%
YoY %	57.06%	-36.64%	-34.06%	-77.81%	68.90%	-12.26%	-	-
Horiz. %	48.84%	113.73%	83.23%	62.09%	34.92%	112.26%	100.00%	-
NP	54,728	169,941	128,260	95,448	62,332	69,215	40,460	22.33%
YoY %	-67.80%	32.50%	34.38%	53.13%	-9.94%	71.07%	-	-
Horiz. %	135.26%	420.02%	317.00%	235.91%	154.06%	171.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,822	127,648	100,344	79,274	54,334	46,549	25,865	21.94%
YoY %	-72.72%	27.21%	26.58%	45.90%	16.72%	79.97%	-	-
Horiz. %	134.63%	493.52%	387.95%	306.49%	210.07%	179.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.83%	23.30%	22.75%	22.79%	20.27%	42.40%	52.87%	-
YoY %	23.73%	2.42%	-0.18%	12.43%	-52.19%	-19.80%	-	-
Horiz. %	54.53%	44.07%	43.03%	43.11%	38.34%	80.20%	100.00%	-
Total Cost	515,592	1,666,590	1,192,535	702,268	312,076	1,260,993	956,891	-33.80%
YoY %	-69.06%	39.75%	69.81%	125.03%	-75.25%	31.78%	-	-
Horiz. %	53.88%	174.17%	124.63%	73.39%	32.61%	131.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,434,212	2,701,874	3,058,430	3,036,812	3,227,096	3,848,717	2,657,327	-5.68%
YoY %	-9.91%	-11.66%	0.71%	-5.90%	-16.15%	44.83%	-	-
Horiz. %	91.60%	101.68%	115.09%	114.28%	121.44%	144.83%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	-	26,567	13,217	-	15,136	31,650	19,674	-
YoY %	-	101.01%	0.00%	-	-52.18%	60.87%	-	-
Horiz. %	-	135.04%	67.18%	-	76.93%	160.87%	100.00%	-
Div Payout %	-	20.81%	13.17%	-	27.86%	67.99%	76.06%	-
YoY %	-	58.01%	0.00%	-	-59.02%	-10.61%	-	-
Horiz. %	-	27.36%	17.32%	-	36.63%	89.39%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	2,434,212	2,701,874	3,058,430	3,036,812	3,227,096	3,848,717	2,657,327	-5.68%
YoY %	-9.91%	-11.66%	0.71%	-5.90%	-16.15%	44.83%	-	-
Horiz. %	91.60%	101.68%	115.09%	114.28%	121.44%	144.83%	100.00%	-
NOSH	277,245	265,671	264,341	264,070	302,729	422,008	262,322	3.76%
YoY %	4.36%	0.50%	0.10%	-12.77%	-28.26%	60.87%	-	-
Horiz. %	105.69%	101.28%	100.77%	100.67%	115.40%	160.87%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	9.60%	9.25%	9.71%	11.97%	16.65%	5.20%	4.06%	-
YoY %	3.78%	-4.74%	-18.88%	-28.11%	220.19%	28.08%	-	-
Horiz. %	236.45%	227.83%	239.16%	294.83%	410.10%	128.08%	100.00%	-
ROE	1.43%	4.72%	3.28%	2.61%	1.68%	1.21%	0.97%	-
YoY %	-69.70%	43.90%	25.67%	55.36%	38.84%	24.74%	-	-
Horiz. %	147.42%	486.60%	338.14%	269.07%	173.20%	124.74%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	205.71	691.28	499.65	302.08	123.68	315.21	380.20	-33.62%
YoY %	-70.24%	38.35%	65.40%	144.24%	-60.76%	-17.09%	-	-
Horiz. %	54.11%	181.82%	131.42%	79.45%	32.53%	82.91%	100.00%	-
EPS	12.56	48.04	37.96	30.02	20.59	17.73	9.86	17.52%
YoY %	-73.86%	26.55%	26.45%	45.80%	16.13%	79.82%	-	-
Horiz. %	127.38%	487.22%	384.99%	304.46%	208.82%	179.82%	100.00%	-
DPS	0.00	10.00	5.00	0.00	5.00	7.50	7.50	-
YoY %	0.00%	100.00%	0.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	0.00%	133.33%	66.67%	0.00%	66.67%	100.00%	100.00%	-
NAPS	8.78	10.17	11.57	11.50	10.66	9.12	10.13	-9.10%
YoY %	-13.67%	-12.10%	0.61%	7.88%	16.89%	-9.97%	-	-
Horiz. %	86.67%	100.39%	114.22%	113.52%	105.23%	90.03%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 264,110
RPS	40.51	130.45	93.82	56.66	26.59	94.49	70.84	-31.12%
YoY %	-68.95%	39.04%	65.58%	113.09%	-71.86%	33.39%	-	-
Horiz. %	57.19%	184.15%	132.44%	79.98%	37.54%	133.39%	100.00%	-
EPS	2.47	9.07	7.13	5.63	3.86	3.31	1.84	21.71%
YoY %	-72.77%	27.21%	26.64%	45.85%	16.62%	79.89%	-	-
Horiz. %	134.24%	492.93%	387.50%	305.98%	209.78%	179.89%	100.00%	-
DPS	0.00	1.89	0.94	0.00	1.08	2.25	1.40	-
YoY %	0.00%	101.06%	0.00%	0.00%	-52.00%	60.71%	-	-
Horiz. %	0.00%	135.00%	67.14%	0.00%	77.14%	160.71%	100.00%	-
NAPS	1.729	1.9192	2.1724	2.1571	2.2922	2.7338	1.8875	-5.68%
YoY %	-9.91%	-11.66%	0.71%	-5.89%	-16.15%	44.84%	-	-
Horiz. %	91.60%	101.68%	115.09%	114.28%	121.44%	144.84%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	3.53	2.60	2.10	1.62	1.29	1.23	1.40	-
P/RPS	1.72	0.38	0.42	0.54	1.04	0.39	0.37	178.79%
YoY %	352.63%	-9.52%	-22.22%	-48.08%	166.67%	5.41%	-	-
Horiz. %	464.86%	102.70%	113.51%	145.95%	281.08%	105.41%	100.00%	-
P/EPS	28.11	5.41	5.53	5.40	7.19	11.15	14.20	57.72%
YoY %	419.59%	-2.17%	2.41%	-24.90%	-35.52%	-21.48%	-	-
Horiz. %	197.96%	38.10%	38.94%	38.03%	50.63%	78.52%	100.00%	-
EY	3.56	18.48	18.08	18.53	13.91	8.97	7.04	-36.55%
YoY %	-80.74%	2.21%	-2.43%	33.21%	55.07%	27.41%	-	-
Horiz. %	50.57%	262.50%	256.82%	263.21%	197.59%	127.41%	100.00%	-
DY	0.00	3.85	2.38	0.00	3.88	6.10	5.36	-
YoY %	0.00%	61.76%	0.00%	0.00%	-36.39%	13.81%	-	-
Horiz. %	0.00%	71.83%	44.40%	0.00%	72.39%	113.81%	100.00%	-
P/NAPS	0.40	0.26	0.18	0.14	0.12	0.13	0.14	101.48%
YoY %	53.85%	44.44%	28.57%	16.67%	-7.69%	-7.14%	-	-
Horiz. %	285.71%	185.71%	128.57%	100.00%	85.71%	92.86%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	24/05/07	06/03/07	28/11/06	29/08/06	29/05/06	27/02/06	29/11/05	-
Price	3.78	2.90	2.67	2.23	1.52	1.39	1.27	-
P/RPS	1.84	0.42	0.53	0.74	1.23	0.44	0.33	214.76%
YoY %	338.10%	-20.75%	-28.38%	-39.84%	179.55%	33.33%	-	-
Horiz. %	557.58%	127.27%	160.61%	224.24%	372.73%	133.33%	100.00%	-
P/EPS	30.10	6.04	7.03	7.43	8.47	12.60	12.88	76.19%
YoY %	398.34%	-14.08%	-5.38%	-12.28%	-32.78%	-2.17%	-	-
Horiz. %	233.70%	46.89%	54.58%	57.69%	65.76%	97.83%	100.00%	-
EY	3.32	16.57	14.22	13.46	11.81	7.94	7.76	-43.25%
YoY %	-79.96%	16.53%	5.65%	13.97%	48.74%	2.32%	-	-
Horiz. %	42.78%	213.53%	183.25%	173.45%	152.19%	102.32%	100.00%	-
DY	0.00	3.45	1.87	0.00	3.29	5.40	5.91	-
YoY %	0.00%	84.49%	0.00%	0.00%	-39.07%	-8.63%	-	-
Horiz. %	0.00%	58.38%	31.64%	0.00%	55.67%	91.37%	100.00%	-
P/NAPS	0.43	0.29	0.23	0.19	0.14	0.15	0.13	122.16%
YoY %	48.28%	26.09%	21.05%	35.71%	-6.67%	15.38%	-	-
Horiz. %	330.77%	223.08%	176.92%	146.15%	107.69%	115.38%	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