[KULIM] YoY TTM Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	5,157,037	3,944,599	2,416,464	1,653,652	1,325,181	1,362,852	1,044,500	30.45%
YoY %	30.74%	63.24%	46.13%	24.79%	-2.76%	30.48%	-	-
Horiz. %	493.73%	377.65%	231.35%	158.32%	126.87%	130.48%	100.00%	-
PBT	501,471	770,462	383,691	190,690	143,475	245,042	250,038	12.28%
YoY %	-34.91%	100.80%	101.21%	32.91%	-41.45%	-2.00%	-	-
Horiz. %	200.56%	308.14%	153.45%	76.26%	57.38%	98.00%	100.00%	-
Tax	-112,097	-153,940	-29,093	-43,340	-67,705	-111,436	-123,740	-1.63%
YoY %	27.18%	-429.13%	32.87%	35.99%	39.24%	9.94%	-	-
Horiz. %	90.59%	124.41%	23.51%	35.03%	54.72%	90.06%	100.00%	-
NP	389,374	616,522	354,598	147,350	75,770	133,606	126,298	20.62%
YoY %	-36.84%	73.87%	140.65%	94.47%	-43.29%	5.79%	-	-
Horiz. %	308.30%	488.15%	280.76%	116.67%	59.99%	105.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	198,483	421,762	262,122	111,355	71,157	151,240	155,936	4.09%
YoY %	-52.94%	60.90%	135.39%	56.49%	-52.95%	-3.01%	-	-
Horiz. %	127.28%	270.47%	168.10%	71.41%	45.63%	96.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.35%	19.98%	7.58%	22.73%	47.19%	45.48%	49.49%	-
YoY %	11.86%	163.59%	-66.65%	-51.83%	3.76%	-8.10%	-	-
Horiz. %	45.16%	40.37%	15.32%	45.93%	95.35%	91.90%	100.00%	-
Total Cost	4,767,663	3,328,077	2,061,866	1,506,302	1,249,411	1,229,246	918,202	31.55%
YoY %	43.26%	61.41%	36.88%	20.56%	1.64%	33.88%	-	-
Horiz. %	519.24%	362.46%	224.55%	164.05%	136.07%	133.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,252,914	3,139,104	2,640,597	3,059,154	2,645,921	2,158,800	2,318,065	5.80%
YoY %	3.63%	18.88%	-13.68%	15.62%	22.56%	-6.87%	-	-
Horiz. %	140.33%	135.42%	113.91%	131.97%	114.14%	93.13%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	-	43,860	34,287	75,153	68,670	24,645	9,454	-
YoY %	-	27.92%	-54.38%	9.44%	178.64%	160.68%	-	-
Horiz. %	-	463.93%	362.67%	794.93%	726.36%	260.68%	100.00%	-
Div Payout %	-	10.40%	13.08%	67.49%	96.51%	16.30%	6.06%	-
YoY %	-	-20.49%	-80.62%	-30.07%	492.09%	168.98%	-	-
Horiz. %	-	171.62%	215.84%	1,113.70%	1,592.57%	268.98%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	3,252,914	3,139,104	2,640,597	3,059,154	2,645,921	2,158,800	2,318,065	5.80%
YoY %	3.63%	18.88%	-13.68%	15.62%	22.56%	-6.87%	-	-
Horiz. %	140.33%	135.42%	113.91%	131.97%	114.14%	93.13%	100.00%	-
NOSH	308,918	300,680	280,020	264,404	261,196	215,664	189,075	8.51%
YoY %	2.74%	7.38%	5.91%	1.23%	21.11%	14.06%	-	-
Horiz. %	163.38%	159.03%	148.10%	139.84%	138.14%	114.06%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	7.55%	15.63%	14.67%	8.91%	5.72%	9.80%	12.09%	-
YoY %	-51.70%	6.54%	64.65%	55.77%	-41.63%	-18.94%	-	-
Horiz. %	62.45%	129.28%	121.34%	73.70%	47.31%	81.06%	100.00%	-
ROE	6.10%	13.44%	9.93%	3.64%	2.69%	7.01%	6.73%	-
YoY %	-54.61%	35.35%	172.80%	35.32%	-61.63%	4.16%	-	-
Horiz. %	90.64%	199.70%	147.55%	54.09%	39.97%	104.16%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	1,669.38	1,311.89	862.96	625.43	507.35	631.93	552.42	20.21%
YoY %	27.25%	52.02%	37.98%	23.27%	-19.71%	14.39%	-	-
Horiz. %	302.19%	237.48%	156.21%	113.22%	91.84%	114.39%	100.00%	-
EPS	64.25	140.27	93.61	42.12	27.24	70.13	82.47	-4.07%
YoY %	-54.20%	49.85%	122.25%	54.63%	-61.16%	-14.96%	-	-
Horiz. %	77.91%	170.09%	113.51%	51.07%	33.03%	85.04%	100.00%	-
DPS	0.00	14.59	12.24	28.42	26.29	11.43	5.00	-
YoY %	0.00%	19.20%	-56.93%	8.10%	130.01%	128.60%	-	-
Horiz. %	0.00%	291.80%	244.80%	568.40%	525.80%	228.60%	100.00%	-
NAPS	10.53	10.44	9.43	11.57	10.13	10.01	12.26	-2.50%
YoY %	0.86%	10.71%	-18.50%	14.22%	1.20%	-18.35%	-	-
Horiz. %	85.89%	85.15%	76.92%	94.37%	82.63%	81.65%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 264,404
RPS	366.31	280.19	171.64	117.46	94.13	96.80	74.19	30.46%
YoY %	30.74%	63.24%	46.13%	24.78%	-2.76%	30.48%	-	-
Horiz. %	493.75%	377.67%	231.35%	158.32%	126.88%	130.48%	100.00%	-
EPS	14.10	29.96	18.62	7.91	5.05	10.74	11.08	4.09%
YoY %	-52.94%	60.90%	135.40%	56.63%	-52.98%	-3.07%	-	-
Horiz. %	127.26%	270.40%	168.05%	71.39%	45.58%	96.93%	100.00%	-
DPS	0.00	3.12	2.44	5.34	4.88	1.75	0.67	-
YoY %	0.00%	27.87%	-54.31%	9.43%	178.86%	161.19%	-	-
Horiz. %	0.00%	465.67%	364.18%	797.01%	728.36%	261.19%	100.00%	-
NAPS	2.3106	2.2297	1.8756	2.1729	1.8794	1.5334	1.6465	5.80%
YoY %	3.63%	18.88%	-13.68%	15.62%	22.56%	-6.87%	-	-
Horiz. %	140.33%	135.42%	113.91%	131.97%	114.15%	93.13%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	3.70	2.75	3.40	2.10	1.40	1.25	1.27	-
P/RPS	0.22	0.21	0.39	0.34	0.28	0.20	0.23	-0.73%
YoY %	4.76%	-46.15%	14.71%	21.43%	40.00%	-13.04%	-	-
Horiz. %	95.65%	91.30%	169.57%	147.83%	121.74%	86.96%	100.00%	-
P/EPS	5.76	1.96	3.63	4.99	5.14	1.78	1.54	24.56%
YoY %	193.88%	-46.01%	-27.25%	-2.92%	188.76%	15.58%	-	-
Horiz. %	374.03%	127.27%	235.71%	324.03%	333.77%	115.58%	100.00%	-
EY	17.37	51.01	27.53	20.05	19.46	56.10	64.94	-19.71%
YoY %	-65.95%	85.29%	37.31%	3.03%	-65.31%	-13.61%	-	-
Horiz. %	26.75%	78.55%	42.39%	30.87%	29.97%	86.39%	100.00%	-
DY	0.00	5.30	3.60	13.54	18.78	9.14	3.94	-
YoY %	0.00%	47.22%	-73.41%	-27.90%	105.47%	131.98%	-	-
Horiz. %	0.00%	134.52%	91.37%	343.65%	476.65%	231.98%	100.00%	-
P/NAPS	0.35	0.26	0.36	0.18	0.14	0.12	0.10	23.19%
YoY %	34.62%	-27.78%	100.00%	28.57%	16.67%	20.00%	-	-
Horiz. %	350.00%	260.00%	360.00%	180.00%	140.00%	120.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	27/11/08	29/11/07	28/11/06	29/11/05	29/11/04	20/11/03	-
Price	3.73	2.40	3.75	2.67	1.27	1.39	1.55	-
P/RPS	0.22	0.18	0.43	0.43	0.25	0.22	0.28	-3.93%
YoY %	22.22%	-58.14%	0.00%	72.00%	13.64%	-21.43%	-	-
Horiz. %	78.57%	64.29%	153.57%	153.57%	89.29%	78.57%	100.00%	-
P/EPS	5.81	1.71	4.01	6.34	4.66	1.98	1.88	20.66%
YoY %	239.77%	-57.36%	-36.75%	36.05%	135.35%	5.32%	-	-
Horiz. %	309.04%	90.96%	213.30%	337.23%	247.87%	105.32%	100.00%	-
EY	17.23	58.45	24.96	15.77	21.45	50.45	53.21	-17.11%
YoY %	-70.52%	134.17%	58.28%	-26.48%	-57.48%	-5.19%	-	-
Horiz. %	32.38%	109.85%	46.91%	29.64%	40.31%	94.81%	100.00%	-
DY	0.00	6.08	3.27	10.65	20.70	8.22	3.23	-
YoY %	0.00%	85.93%	-69.30%	-48.55%	151.82%	154.49%	-	-
Horiz. %	0.00%	188.24%	101.24%	329.72%	640.87%	254.49%	100.00%	-
P/NAPS	0.35	0.23	0.40	0.23	0.13	0.14	0.13	17.92%
YoY %	52.17%	-42.50%	73.91%	76.92%	-7.14%	7.69%	-	-
Horiz. %	269.23%	176.92%	307.69%	176.92%	100.00%	107.69%	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