[KULIM] YoY TTM Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	4,452,796	3,047,929	2,034,695	1,397,185	1,428,840	1,101,087	981,817	28.62%
YoY %	46.09%	49.80%	45.63%	-2.22%	29.77%	12.15%	-	-
Horiz. %	453.53%	310.44%	207.24%	142.31%	145.53%	112.15%	100.00%	-
PBT	584,376	694,211	222,079	152,977	250,103	217,016	209,462	18.63%
YoY %	-15.82%	212.60%	45.17%	-38.83%	15.25%	3.61%	-	-
Horiz. %	278.99%	331.43%	106.02%	73.03%	119.40%	103.61%	100.00%	-
Tax	-139,485	-61,227	-58,345	-49,381	-107,726	-107,839	-87,888	7.99%
YoY %	-127.82%	-4.94%	-18.15%	54.16%	0.10%	-22.70%	-	-
Horiz. %	158.71%	69.66%	66.39%	56.19%	122.57%	122.70%	100.00%	-
NP	444,891	632,984	163,734	103,596	142,377	109,177	121,574	24.11%
YoY %	-29.72%	286.59%	58.05%	-27.24%	30.41%	-10.20%	-	-
Horiz. %	365.94%	520.66%	134.68%	85.21%	117.11%	89.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	277,441	467,754	108,569	78,488	146,803	132,912	145,111	11.39%
YoY %	-40.69%	330.84%	38.33%	-46.54%	10.45%	-8.41%	-	-
Horiz. %	191.19%	322.34%	74.82%	54.09%	101.17%	91.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.87%	8.82%	26.27%	32.28%	43.07%	49.69%	41.96%	-
YoY %	170.63%	-66.43%	-18.62%	-25.05%	-13.32%	18.42%	-	-
Horiz. %	56.89%	21.02%	62.61%	76.93%	102.65%	118.42%	100.00%	-
Total Cost	4,007,905	2,414,945	1,870,961	1,293,589	1,286,463	991,910	860,243	29.20%
YoY %	65.96%	29.08%	44.63%	0.55%	29.70%	15.31%	-	-
Horiz. %	465.90%	280.73%	217.49%	150.37%	149.55%	115.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,160,509	2,801,455	2,434,212	3,227,096	3,810,839	2,858,796	2,228,361	5.99%
YoY %	12.82%	15.09%	-24.57%	-15.32%	33.30%	28.29%	-	-
Horiz. %	141.83%	125.72%	109.24%	144.82%	171.02%	128.29%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	85,139	42,310	26,506	87,957	29,440	24,645	9,454	44.19%
YoY %	101.23%	59.62%	-69.86%	198.77%	19.46%	160.68%	-	-
Horiz. %	900.56%	447.54%	280.37%	930.37%	311.40%	260.68%	100.00%	-
Div Payout %	30.69%	9.05%	24.41%	112.06%	20.05%	18.54%	6.52%	-
YoY %	239.12%	-62.93%	-78.22%	458.90%	8.14%	184.36%	-	-
Horiz. %	470.71%	138.80%	374.39%	1,718.71%	307.52%	284.36%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	3,160,509	2,801,455	2,434,212	3,227,096	3,810,839	2,858,796	2,228,361	5.99%
YoY %	12.82%	15.09%	-24.57%	-15.32%	33.30%	28.29%	-	-
Horiz. %	141.83%	125.72%	109.24%	144.82%	171.02%	128.29%	100.00%	-
NOSH	302,441	284,123	277,245	302,729	376,193	229,437	189,004	8.14%
YoY %	6.45%	2.48%	-8.42%	-19.53%	63.96%	21.39%	-	-
Horiz. %	160.02%	150.33%	146.69%	160.17%	199.04%	121.39%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	9.99%	20.77%	8.05%	7.41%	9.96%	9.92%	12.38%	-
YoY %	-51.90%	158.01%	8.64%	-25.60%	0.40%	-19.87%	-	-
Horiz. %	80.69%	167.77%	65.02%	59.85%	80.45%	80.13%	100.00%	-
ROE	8.78%	16.70%	4.46%	2.43%	3.85%	4.65%	6.51%	-
YoY %	-47.43%	274.44%	83.54%	-36.88%	-17.20%	-28.57%	-	-
Horiz. %	134.87%	256.53%	68.51%	37.33%	59.14%	71.43%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	1,472.29	1,072.75	733.90	461.53	379.82	479.91	519.47	18.94%
YoY %	37.24%	46.17%	59.01%	21.51%	-20.86%	-7.62%	-	-
Horiz. %	283.42%	206.51%	141.28%	88.85%	73.12%	92.38%	100.00%	-
EPS	91.73	164.63	39.16	25.93	39.02	57.93	76.78	3.00%
YoY %	-44.28%	320.40%	51.02%	-33.55%	-32.64%	-24.55%	-	-
Horiz. %	119.47%	214.42%	51.00%	33.77%	50.82%	75.45%	100.00%	-
DPS	28.34	15.00	9.56	29.05	7.83	10.74	5.00	33.49%
YoY %	88.93%	56.90%	-67.09%	271.01%	-27.09%	114.80%	-	-
Horiz. %	566.80%	300.00%	191.20%	581.00%	156.60%	214.80%	100.00%	-
NAPS	10.45	9.86	8.78	10.66	10.13	12.46	11.79	-1.98%
YoY %	5.98%	12.30%	-17.64%	5.23%	-18.70%	5.68%	-	-
Horiz. %	88.63%	83.63%	74.47%	90.42%	85.92%	105.68%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 302,729
RPS	316.29	216.50	144.53	99.24	101.49	78.21	69.74	28.62%
YoY %	46.09%	49.80%	45.64%	-2.22%	29.77%	12.15%	-	-
Horiz. %	453.53%	310.44%	207.24%	142.30%	145.53%	112.15%	100.00%	-
EPS	19.71	33.22	7.71	5.58	10.43	9.44	10.31	11.39%
YoY %	-40.67%	330.87%	38.17%	-46.50%	10.49%	-8.44%	-	-
Horiz. %	191.17%	322.21%	74.78%	54.12%	101.16%	91.56%	100.00%	-
DPS	6.05	3.01	1.88	6.25	2.09	1.75	0.67	44.25%
YoY %	101.00%	60.11%	-69.92%	199.04%	19.43%	161.19%	-	-
Horiz. %	902.99%	449.25%	280.60%	932.84%	311.94%	261.19%	100.00%	-
NAPS	2.2449	1.9899	1.729	2.2922	2.7069	2.0306	1.5828	5.99%
YoY %	12.81%	15.09%	-24.57%	-15.32%	33.31%	28.29%	-	-
Horiz. %	141.83%	125.72%	109.24%	144.82%	171.02%	128.29%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	2.49	3.97	3.53	1.29	1.51	1.62	1.20	-
P/RPS	0.17	0.37	0.48	0.28	0.40	0.34	0.23	-4.90%
YoY %	-54.05%	-22.92%	71.43%	-30.00%	17.65%	47.83%	-	-
Horiz. %	73.91%	160.87%	208.70%	121.74%	173.91%	147.83%	100.00%	-
P/EPS	2.71	2.41	9.01	4.98	3.87	2.80	1.56	9.63%
YoY %	12.45%	-73.25%	80.92%	28.68%	38.21%	79.49%	-	-
Horiz. %	173.72%	154.49%	577.56%	319.23%	248.08%	179.49%	100.00%	-
EY	36.84	41.47	11.09	20.10	25.84	35.76	63.98	-8.78%
YoY %	-11.16%	273.94%	-44.83%	-22.21%	-27.74%	-44.11%	-	-
Horiz. %	57.58%	64.82%	17.33%	31.42%	40.39%	55.89%	100.00%	-
DY	11.38	3.78	2.71	22.52	5.18	6.63	4.17	18.19%
YoY %	201.06%	39.48%	-87.97%	334.75%	-21.87%	58.99%	-	-
Horiz. %	272.90%	90.65%	64.99%	540.05%	124.22%	158.99%	100.00%	-
P/NAPS	0.24	0.40	0.40	0.12	0.15	0.13	0.10	15.69%
YoY %	-40.00%	0.00%	233.33%	-20.00%	15.38%	30.00%	-	-
Horiz. %	240.00%	400.00%	400.00%	120.00%	150.00%	130.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	26/05/09	26/05/08	24/05/07	29/05/06	25/05/05	27/05/04	27/05/03	-
Price	3.12	4.32	3.78	1.52	1.55	1.20	1.14	-
P/RPS	0.21	0.40	0.52	0.33	0.41	0.25	0.22	-0.77%
YoY %	-47.50%	-23.08%	57.58%	-19.51%	64.00%	13.64%	-	-
Horiz. %	95.45%	181.82%	236.36%	150.00%	186.36%	113.64%	100.00%	-
P/EPS	3.40	2.62	9.65	5.86	3.97	2.07	1.48	14.85%
YoY %	29.77%	-72.85%	64.68%	47.61%	91.79%	39.86%	-	-
Horiz. %	229.73%	177.03%	652.03%	395.95%	268.24%	139.86%	100.00%	-
EY	29.40	38.11	10.36	17.06	25.18	48.27	67.35	-12.89%
YoY %	-22.85%	267.86%	-39.27%	-32.25%	-47.84%	-28.33%	-	-
Horiz. %	43.65%	56.59%	15.38%	25.33%	37.39%	71.67%	100.00%	-
DY	9.08	3.47	2.53	19.11	5.05	8.95	4.39	12.86%
YoY %	161.67%	37.15%	-86.76%	278.42%	-43.58%	103.87%	-	-
Horiz. %	206.83%	79.04%	57.63%	435.31%	115.03%	203.87%	100.00%	-
P/NAPS	0.30	0.44	0.43	0.14	0.15	0.10	0.10	20.07%
YoY %	-31.82%	2.33%	207.14%	-6.67%	50.00%	0.00%	-	-
Horiz. %	300.00%	440.00%	430.00%	140.00%	150.00%	100.00%	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