Highlights

[KLUANG] QoQ Annualized Quarter Result on 2007-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Jun-2007  [#4]
Profit Trend QoQ -     31.04%    YoY -     47.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 10,449 10,254 8,080 6,742 6,994 7,564 5,892 46.46%
  QoQ % 1.90% 26.91% 19.85% -3.61% -7.53% 28.38% -
  Horiz. % 177.35% 174.03% 137.14% 114.43% 118.71% 128.38% 100.00%
PBT 22,682 21,240 20,588 15,129 11,630 14,006 12,172 51.38%
  QoQ % 6.79% 3.17% 36.08% 30.08% -16.96% 15.07% -
  Horiz. % 186.35% 174.50% 169.14% 124.29% 95.55% 115.07% 100.00%
Tax -1,282 -1,126 -1,008 -465 -440 -518 -628 60.91%
  QoQ % -13.91% -11.71% -116.77% -5.68% 15.06% 17.52% -
  Horiz. % 204.25% 179.30% 160.51% 74.04% 70.06% 82.48% 100.00%
NP 21,400 20,114 19,580 14,664 11,190 13,488 11,544 50.85%
  QoQ % 6.39% 2.73% 33.52% 31.04% -17.03% 16.84% -
  Horiz. % 185.38% 174.24% 169.61% 127.03% 96.94% 116.84% 100.00%
NP to SH 21,400 20,114 19,580 14,664 11,190 13,488 11,544 50.85%
  QoQ % 6.39% 2.73% 33.52% 31.04% -17.03% 16.84% -
  Horiz. % 185.38% 174.24% 169.61% 127.03% 96.94% 116.84% 100.00%
Tax Rate 5.65 % 5.30 % 4.90 % 3.07 % 3.78 % 3.70 % 5.16 % 6.23%
  QoQ % 6.60% 8.16% 59.61% -18.78% 2.16% -28.29% -
  Horiz. % 109.50% 102.71% 94.96% 59.50% 73.26% 71.71% 100.00%
Total Cost -10,950 -9,860 -11,500 -7,922 -4,196 -5,924 -5,652 55.35%
  QoQ % -11.06% 14.26% -45.17% -88.80% 29.17% -4.81% -
  Horiz. % 193.75% 174.45% 203.47% 140.16% 74.24% 104.81% 100.00%
Net Worth 352,486 359,169 365,884 364,222 352,740 338,440 337,662 2.90%
  QoQ % -1.86% -1.84% 0.46% 3.26% 4.23% 0.23% -
  Horiz. % 104.39% 106.37% 108.36% 107.87% 104.47% 100.23% 100.00%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 352,486 359,169 365,884 364,222 352,740 338,440 337,662 2.90%
  QoQ % -1.86% -1.84% 0.46% 3.26% 4.23% 0.23% -
  Horiz. % 104.39% 106.37% 108.36% 107.87% 104.47% 100.23% 100.00%
NOSH 60,179 60,185 60,209 60,201 60,208 60,214 60,250 -0.08%
  QoQ % -0.01% -0.04% 0.01% -0.01% -0.01% -0.06% -
  Horiz. % 99.88% 99.89% 99.93% 99.92% 99.93% 99.94% 100.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 204.80 % 196.16 % 242.33 % 217.50 % 159.99 % 178.32 % 195.93 % 2.99%
  QoQ % 4.40% -19.05% 11.42% 35.95% -10.28% -8.99% -
  Horiz. % 104.53% 100.12% 123.68% 111.01% 81.66% 91.01% 100.00%
ROE 6.07 % 5.60 % 5.35 % 4.03 % 3.17 % 3.99 % 3.42 % 46.54%
  QoQ % 8.39% 4.67% 32.75% 27.13% -20.55% 16.67% -
  Horiz. % 177.49% 163.74% 156.43% 117.84% 92.69% 116.67% 100.00%
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 17.36 17.04 13.42 11.20 11.62 12.56 9.78 46.55%
  QoQ % 1.88% 26.97% 19.82% -3.61% -7.48% 28.43% -
  Horiz. % 177.51% 174.23% 137.22% 114.52% 118.81% 128.43% 100.00%
EPS 35.56 33.42 32.52 24.36 18.59 22.40 19.16 50.97%
  QoQ % 6.40% 2.77% 33.50% 31.04% -17.01% 16.91% -
  Horiz. % 185.60% 174.43% 169.73% 127.14% 97.03% 116.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.8572 5.9677 6.0769 6.0501 5.8587 5.6206 5.6043 2.98%
  QoQ % -1.85% -1.80% 0.44% 3.27% 4.24% 0.29% -
  Horiz. % 104.51% 106.48% 108.43% 107.95% 104.54% 100.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 16.54 16.23 12.79 10.67 11.07 11.97 9.33 46.43%
  QoQ % 1.91% 26.90% 19.87% -3.61% -7.52% 28.30% -
  Horiz. % 177.28% 173.95% 137.08% 114.36% 118.65% 128.30% 100.00%
EPS 33.88 31.84 30.99 23.21 17.71 21.35 18.27 50.88%
  QoQ % 6.41% 2.74% 33.52% 31.06% -17.05% 16.86% -
  Horiz. % 185.44% 174.27% 169.62% 127.04% 96.93% 116.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.5798 5.6856 5.7919 5.7656 5.5838 5.3574 5.3451 2.90%
  QoQ % -1.86% -1.84% 0.46% 3.26% 4.23% 0.23% -
  Horiz. % 104.39% 106.37% 108.36% 107.87% 104.47% 100.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.6600 2.8400 2.6900 2.7200 2.6000 2.6700 2.8500 -
P/RPS 15.32 16.67 20.04 24.29 22.38 21.25 29.14 -34.83%
  QoQ % -8.10% -16.82% -17.50% 8.53% 5.32% -27.08% -
  Horiz. % 52.57% 57.21% 68.77% 83.36% 76.80% 72.92% 100.00%
P/EPS 7.48 8.50 8.27 11.17 13.99 11.92 14.87 -36.72%
  QoQ % -12.00% 2.78% -25.96% -20.16% 17.37% -19.84% -
  Horiz. % 50.30% 57.16% 55.62% 75.12% 94.08% 80.16% 100.00%
EY 13.37 11.77 12.09 8.96 7.15 8.39 6.72 58.12%
  QoQ % 13.59% -2.65% 34.93% 25.31% -14.78% 24.85% -
  Horiz. % 198.96% 175.15% 179.91% 133.33% 106.40% 124.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.48 0.44 0.45 0.44 0.48 0.51 -8.00%
  QoQ % -6.25% 9.09% -2.22% 2.27% -8.33% -5.88% -
  Horiz. % 88.24% 94.12% 86.27% 88.24% 86.27% 94.12% 100.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 22/02/08 21/11/07 29/08/07 29/05/07 23/02/07 29/11/06 -
Price 2.7300 2.8000 2.7500 2.4500 2.7500 2.8600 2.6300 -
P/RPS 15.72 16.43 20.49 21.88 23.67 22.77 26.89 -30.06%
  QoQ % -4.32% -19.81% -6.35% -7.56% 3.95% -15.32% -
  Horiz. % 58.46% 61.10% 76.20% 81.37% 88.03% 84.68% 100.00%
P/EPS 7.68 8.38 8.46 10.06 14.80 12.77 13.73 -32.09%
  QoQ % -8.35% -0.95% -15.90% -32.03% 15.90% -6.99% -
  Horiz. % 55.94% 61.03% 61.62% 73.27% 107.79% 93.01% 100.00%
EY 13.03 11.94 11.83 9.94 6.76 7.83 7.29 47.23%
  QoQ % 9.13% 0.93% 19.01% 47.04% -13.67% 7.41% -
  Horiz. % 178.74% 163.79% 162.28% 136.35% 92.73% 107.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.47 0.47 0.45 0.40 0.47 0.51 0.47 -
  QoQ % 0.00% 4.44% 12.50% -14.89% -7.84% 8.51% -
  Horiz. % 100.00% 100.00% 95.74% 85.11% 100.00% 108.51% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

298  330  571  1041 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.26+0.045 
 DNEX-WD 0.045+0.025 
 PDZ 0.175-0.015 
 DGB 0.050.00 
 VSOLAR 0.055-0.015 
 EDUSPEC 0.020.00 
 MQTECH 0.075-0.005 
 TAWIN 0.150.00 
 HUBLINE 0.0750.00 
 FINTEC 0.095-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers