[KULIM] QoQ TTM Result on 31-Dec-2006 [#4]

Stock

[KULIM] KULIM (M) BHD

Announcement Date

06-Mar-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 15.02%

YoY- 201.81%

Quarter Report

KMB-ATTACHMENT 4TH QTR 2006 (amended).pdf

Latest QR

Upcoming QR

KULIM's Result

KULIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	2,416,464	2,273,075	2,034,695	1,838,783	1,653,652	1,455,860	1,397,185	44.03%
YoY %	6.31%	11.72%	10.65%	11.20%	13.59%	4.20%	-	-
Horiz. %	172.95%	162.69%	145.63%	131.61%	118.36%	104.20%	100.00%	-
PBT	383,691	258,580	222,079	223,364	190,690	171,610	152,977	84.49%
YoY %	48.38%	16.44%	-0.58%	17.13%	11.12%	12.18%	-	-
Horiz. %	250.82%	169.03%	145.17%	146.01%	124.65%	112.18%	100.00%	-
Tax	-29,093	-67,970	-58,345	-52,026	-43,340	-49,774	-49,381	-29.69%
YoY %	57.20%	-16.50%	-12.15%	-20.04%	12.93%	-0.80%	-	-
Horiz. %	58.92%	137.64%	118.15%	105.36%	87.77%	100.80%	100.00%	-
NP	354,598	190,610	163,734	171,338	147,350	121,836	103,596	126.95%
YoY %	86.03%	16.41%	-4.44%	16.28%	20.94%	17.61%	-	-
Horiz. %	342.29%	183.99%	158.05%	165.39%	142.24%	117.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	262,122	122,883	108,569	128,081	111,355	93,338	78,488	123.26%
YoY %	113.31%	13.18%	-15.23%	15.02%	19.30%	18.92%	-	-
Horiz. %	333.96%	156.56%	138.33%	163.19%	141.88%	118.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.58%	26.29%	26.27%	23.29%	22.73%	29.00%	32.28%	-
YoY %	-71.17%	0.08%	12.80%	2.46%	-21.62%	-10.16%	-	-
Horiz. %	23.48%	81.44%	81.38%	72.15%	70.42%	89.84%	100.00%	-
Total Cost	2,061,866	2,082,465	1,870,961	1,667,445	1,506,302	1,334,024	1,293,589	36.41%
YoY %	-0.99%	11.30%	12.21%	10.70%	12.91%	3.13%	-	-
Horiz. %	159.39%	160.98%	144.63%	128.90%	116.44%	103.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,640,597	2,478,694	2,434,212	2,346,378	3,059,154	3,037,267	3,227,096	-12.50%
YoY %	6.53%	1.83%	3.74%	-23.30%	0.72%	-5.88%	-	-
Horiz. %	81.83%	76.81%	75.43%	72.71%	94.80%	94.12%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	34,287	26,506	26,506	54,848	75,153	81,522	87,957	-46.60%
YoY %	29.36%	0.00%	-51.67%	-27.02%	-7.81%	-7.32%	-	-
Horiz. %	38.98%	30.14%	30.14%	62.36%	85.44%	92.68%	100.00%	-
Div Payout %	13.08%	21.57%	24.41%	42.82%	67.49%	87.34%	112.06%	-
YoY %	-39.36%	-11.63%	-42.99%	-36.55%	-22.73%	-22.06%	-	-
Horiz. %	11.67%	19.25%	21.78%	38.21%	60.23%	77.94%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	2,640,597	2,478,694	2,434,212	2,346,378	3,059,154	3,037,267	3,227,096	-12.50%
YoY %	6.53%	1.83%	3.74%	-23.30%	0.72%	-5.88%	-	-
Horiz. %	81.83%	76.81%	75.43%	72.71%	94.80%	94.12%	100.00%	-
NOSH	280,020	279,132	277,245	265,727	264,404	264,110	302,729	-5.06%
YoY %	0.32%	0.68%	4.33%	0.50%	0.11%	-12.76%	-	-
Horiz. %	92.50%	92.21%	91.58%	87.78%	87.34%	87.24%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	14.67%	8.39%	8.05%	9.32%	8.91%	8.37%	7.41%	-
YoY %	74.85%	4.22%	-13.63%	4.60%	6.45%	12.96%	-	-
Horiz. %	197.98%	113.23%	108.64%	125.78%	120.24%	112.96%	100.00%	-
ROE	9.93%	4.96%	4.46%	5.46%	3.64%	3.07%	2.43%	-
YoY %	100.20%	11.21%	-18.32%	50.00%	18.57%	26.34%	-	-
Horiz. %	408.64%	204.12%	183.54%	224.69%	149.79%	126.34%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	862.96	814.34	733.90	691.98	625.43	551.23	461.53	51.71%
YoY %	5.97%	10.96%	6.06%	10.64%	13.46%	19.44%	-	-
Horiz. %	186.98%	176.44%	159.01%	149.93%	135.51%	119.44%	100.00%	-
EPS	93.61	44.02	39.16	48.20	42.12	35.34	25.93	135.14%
YoY %	112.65%	12.41%	-18.76%	14.43%	19.19%	36.29%	-	-
Horiz. %	361.01%	169.76%	151.02%	185.89%	162.44%	136.29%	100.00%	-
DPS	12.24	9.50	9.56	20.64	28.42	30.87	29.05	-43.76%
YoY %	28.84%	-0.63%	-53.68%	-27.38%	-7.94%	6.27%	-	-
Horiz. %	42.13%	32.70%	32.91%	71.05%	97.83%	106.27%	100.00%	-
NAPS	9.43	8.88	8.78	8.83	11.57	11.50	10.66	-7.84%
YoY %	6.19%	1.14%	-0.57%	-23.68%	0.61%	7.88%	-	-
Horiz. %	88.46%	83.30%	82.36%	82.83%	108.54%	107.88%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 265,727
RPS	171.64	161.46	144.53	130.61	117.46	103.41	99.24	44.03%
YoY %	6.30%	11.71%	10.66%	11.20%	13.59%	4.20%	-	-
Horiz. %	172.95%	162.70%	145.64%	131.61%	118.36%	104.20%	100.00%	-
EPS	18.62	8.73	7.71	9.10	7.91	6.63	5.58	123.14%
YoY %	113.29%	13.23%	-15.27%	15.04%	19.31%	18.82%	-	-
Horiz. %	333.69%	156.45%	138.17%	163.08%	141.76%	118.82%	100.00%	-
DPS	2.44	1.88	1.88	3.90	5.34	5.79	6.25	-46.55%
YoY %	29.79%	0.00%	-51.79%	-26.97%	-7.77%	-7.36%	-	-
Horiz. %	39.04%	30.08%	30.08%	62.40%	85.44%	92.64%	100.00%	-
NAPS	1.8756	1.7606	1.729	1.6667	2.1729	2.1574	2.2922	-12.50%
YoY %	6.53%	1.83%	3.74%	-23.30%	0.72%	-5.88%	-	-
Horiz. %	81.83%	76.81%	75.43%	72.71%	94.80%	94.12%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	3.40	3.67	3.53	2.60	2.10	1.62	1.29	-
P/RPS	0.39	0.45	0.48	0.38	0.34	0.29	0.28	24.69%
YoY %	-13.33%	-6.25%	26.32%	11.76%	17.24%	3.57%	-	-
Horiz. %	139.29%	160.71%	171.43%	135.71%	121.43%	103.57%	100.00%	-
P/EPS	3.63	8.34	9.01	5.39	4.99	4.58	4.98	-18.99%
YoY %	-56.47%	-7.44%	67.16%	8.02%	8.95%	-8.03%	-	-
Horiz. %	72.89%	167.47%	180.92%	108.23%	100.20%	91.97%	100.00%	-
EY	27.53	12.00	11.09	18.54	20.05	21.82	20.10	23.30%
YoY %	129.42%	8.21%	-40.18%	-7.53%	-8.11%	8.56%	-	-
Horiz. %	136.97%	59.70%	55.17%	92.24%	99.75%	108.56%	100.00%	-
DY	3.60	2.59	2.71	7.94	13.54	19.05	22.52	-70.51%
YoY %	39.00%	-4.43%	-65.87%	-41.36%	-28.92%	-15.41%	-	-
Horiz. %	15.99%	11.50%	12.03%	35.26%	60.12%	84.59%	100.00%	-
P/NAPS	0.36	0.41	0.40	0.29	0.18	0.14	0.12	107.86%
YoY %	-12.20%	2.50%	37.93%	61.11%	28.57%	16.67%	-	-
Horiz. %	300.00%	341.67%	333.33%	241.67%	150.00%	116.67%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/07	30/08/07	24/05/07	06/03/07	28/11/06	29/08/06	29/05/06	-
Price	3.75	2.95	3.78	2.90	2.67	2.23	1.52	-
P/RPS	0.43	0.36	0.52	0.42	0.43	0.40	0.33	19.27%
YoY %	19.44%	-30.77%	23.81%	-2.33%	7.50%	21.21%	-	-
Horiz. %	130.30%	109.09%	157.58%	127.27%	130.30%	121.21%	100.00%	-
P/EPS	4.01	6.70	9.65	6.02	6.34	6.31	5.86	-22.32%
YoY %	-40.15%	-30.57%	60.30%	-5.05%	0.48%	7.68%	-	-
Horiz. %	68.43%	114.33%	164.68%	102.73%	108.19%	107.68%	100.00%	-
EY	24.96	14.92	10.36	16.62	15.77	15.85	17.06	28.84%
YoY %	67.29%	44.02%	-37.67%	5.39%	-0.50%	-7.09%	-	-
Horiz. %	146.31%	87.46%	60.73%	97.42%	92.44%	92.91%	100.00%	-
DY	3.27	3.22	2.53	7.12	10.65	13.84	19.11	-69.14%
YoY %	1.55%	27.27%	-64.47%	-33.15%	-23.05%	-27.58%	-	-
Horiz. %	17.11%	16.85%	13.24%	37.26%	55.73%	72.42%	100.00%	-
P/NAPS	0.40	0.33	0.43	0.33	0.23	0.19	0.14	101.22%
YoY %	21.21%	-23.26%	30.30%	43.48%	21.05%	35.71%	-	-
Horiz. %	285.71%	235.71%	307.14%	235.71%	164.29%	135.71%	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