Highlights

[KLUANG] QoQ Annualized Quarter Result on 2008-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Jun-2008  [#4]
Profit Trend QoQ -     4.83%    YoY -     52.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 6,829 7,816 7,788 10,349 10,449 10,254 8,080 -10.60%
  QoQ % -12.62% 0.36% -24.75% -0.96% 1.90% 26.91% -
  Horiz. % 84.52% 96.73% 96.39% 128.08% 129.32% 126.91% 100.00%
PBT -4,066 -1,178 -1,684 23,771 22,682 21,240 20,588 -
  QoQ % -245.22% 30.05% -107.08% 4.80% 6.79% 3.17% -
  Horiz. % -19.75% -5.72% -8.18% 115.46% 110.17% 103.17% 100.00%
Tax -289 -254 -624 -1,337 -1,282 -1,126 -1,008 -56.45%
  QoQ % -13.91% 59.29% 53.33% -4.24% -13.91% -11.71% -
  Horiz. % 28.70% 25.20% 61.90% 132.64% 127.25% 111.71% 100.00%
NP -4,356 -1,432 -2,308 22,434 21,400 20,114 19,580 -
  QoQ % -204.19% 37.95% -110.29% 4.83% 6.39% 2.73% -
  Horiz. % -22.25% -7.31% -11.79% 114.58% 109.30% 102.73% 100.00%
NP to SH -4,356 -1,432 -2,308 22,434 21,400 20,114 19,580 -
  QoQ % -204.19% 37.95% -110.29% 4.83% 6.39% 2.73% -
  Horiz. % -22.25% -7.31% -11.79% 114.58% 109.30% 102.73% 100.00%
Tax Rate - % - % - % 5.62 % 5.65 % 5.30 % 4.90 % -
  QoQ % 0.00% 0.00% 0.00% -0.53% 6.60% 8.16% -
  Horiz. % 0.00% 0.00% 0.00% 114.69% 115.31% 108.16% 100.00%
Total Cost 11,185 9,248 10,096 -12,085 -10,950 -9,860 -11,500 -
  QoQ % 20.95% -8.40% 183.54% -10.36% -11.06% 14.26% -
  Horiz. % -97.26% -80.42% -87.79% 105.09% 95.22% 85.74% 100.00%
Net Worth 309,288 315,653 349,746 378,594 352,486 359,169 365,884 -10.59%
  QoQ % -2.02% -9.75% -7.62% 7.41% -1.86% -1.84% -
  Horiz. % 84.53% 86.27% 95.59% 103.47% 96.34% 98.16% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - 4,495 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 309,288 315,653 349,746 378,594 352,486 359,169 365,884 -10.59%
  QoQ % -2.02% -9.75% -7.62% 7.41% -1.86% -1.84% -
  Horiz. % 84.53% 86.27% 95.59% 103.47% 96.34% 98.16% 100.00%
NOSH 60,165 60,168 60,104 60,194 60,179 60,185 60,209 -0.05%
  QoQ % -0.00% 0.11% -0.15% 0.02% -0.01% -0.04% -
  Horiz. % 99.93% 99.93% 99.83% 99.98% 99.95% 99.96% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -63.78 % -18.32 % -29.64 % 216.77 % 204.80 % 196.16 % 242.33 % -
  QoQ % -248.14% 38.19% -113.67% 5.84% 4.40% -19.05% -
  Horiz. % -26.32% -7.56% -12.23% 89.45% 84.51% 80.95% 100.00%
ROE -1.41 % -0.45 % -0.66 % 5.93 % 6.07 % 5.60 % 5.35 % -
  QoQ % -213.33% 31.82% -111.13% -2.31% 8.39% 4.67% -
  Horiz. % -26.36% -8.41% -12.34% 110.84% 113.46% 104.67% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 11.35 12.99 12.96 17.19 17.36 17.04 13.42 -10.56%
  QoQ % -12.63% 0.23% -24.61% -0.98% 1.88% 26.97% -
  Horiz. % 84.58% 96.80% 96.57% 128.09% 129.36% 126.97% 100.00%
EPS -7.24 -2.38 -3.84 37.27 35.56 33.42 32.52 -
  QoQ % -204.20% 38.02% -110.30% 4.81% 6.40% 2.77% -
  Horiz. % -22.26% -7.32% -11.81% 114.61% 109.35% 102.77% 100.00%
DPS 0.00 0.00 7.48 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 5.1406 5.2462 5.8190 6.2895 5.8572 5.9677 6.0769 -10.55%
  QoQ % -2.01% -9.84% -7.48% 7.38% -1.85% -1.80% -
  Horiz. % 84.59% 86.33% 95.76% 103.50% 96.38% 98.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 10.81 12.37 12.33 16.38 16.54 16.23 12.79 -10.60%
  QoQ % -12.61% 0.32% -24.73% -0.97% 1.91% 26.90% -
  Horiz. % 84.52% 96.72% 96.40% 128.07% 129.32% 126.90% 100.00%
EPS -6.90 -2.27 -3.65 35.51 33.88 31.84 30.99 -
  QoQ % -203.96% 37.81% -110.28% 4.81% 6.41% 2.74% -
  Horiz. % -22.27% -7.32% -11.78% 114.59% 109.33% 102.74% 100.00%
DPS 0.00 0.00 7.12 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 4.8960 4.9967 5.5364 5.9931 5.5798 5.6856 5.7919 -10.59%
  QoQ % -2.02% -9.75% -7.62% 7.41% -1.86% -1.84% -
  Horiz. % 84.53% 86.27% 95.59% 103.47% 96.34% 98.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.7900 1.8800 2.3000 2.5200 2.6600 2.8400 2.6900 -
P/RPS 15.77 14.47 17.75 14.66 15.32 16.67 20.04 -14.75%
  QoQ % 8.98% -18.48% 21.08% -4.31% -8.10% -16.82% -
  Horiz. % 78.69% 72.21% 88.57% 73.15% 76.45% 83.18% 100.00%
P/EPS -24.72 -78.99 -59.90 6.76 7.48 8.50 8.27 -
  QoQ % 68.70% -31.87% -986.09% -9.63% -12.00% 2.78% -
  Horiz. % -298.91% -955.14% -724.30% 81.74% 90.45% 102.78% 100.00%
EY -4.04 -1.27 -1.67 14.79 13.37 11.77 12.09 -
  QoQ % -218.11% 23.95% -111.29% 10.62% 13.59% -2.65% -
  Horiz. % -33.42% -10.50% -13.81% 122.33% 110.59% 97.35% 100.00%
DY 0.00 0.00 3.25 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.35 0.36 0.40 0.40 0.45 0.48 0.44 -14.14%
  QoQ % -2.78% -10.00% 0.00% -11.11% -6.25% 9.09% -
  Horiz. % 79.55% 81.82% 90.91% 90.91% 102.27% 109.09% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 25/02/09 27/11/08 29/08/08 30/05/08 22/02/08 21/11/07 -
Price 1.9200 1.8100 1.9800 2.5000 2.7300 2.8000 2.7500 -
P/RPS 16.92 13.93 15.28 14.54 15.72 16.43 20.49 -11.97%
  QoQ % 21.46% -8.84% 5.09% -7.51% -4.32% -19.81% -
  Horiz. % 82.58% 67.98% 74.57% 70.96% 76.72% 80.19% 100.00%
P/EPS -26.52 -76.05 -51.56 6.71 7.68 8.38 8.46 -
  QoQ % 65.13% -47.50% -868.41% -12.63% -8.35% -0.95% -
  Horiz. % -313.48% -898.94% -609.46% 79.31% 90.78% 99.05% 100.00%
EY -3.77 -1.31 -1.94 14.91 13.03 11.94 11.83 -
  QoQ % -187.79% 32.47% -113.01% 14.43% 9.13% 0.93% -
  Horiz. % -31.87% -11.07% -16.40% 126.04% 110.14% 100.93% 100.00%
DY 0.00 0.00 3.78 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.37 0.35 0.34 0.40 0.47 0.47 0.45 -12.22%
  QoQ % 5.71% 2.94% -15.00% -14.89% 0.00% 4.44% -
  Horiz. % 82.22% 77.78% 75.56% 88.89% 104.44% 104.44% 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.
 


 

1891 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.760.00 
 KOTRA 1.850.00 
 UCREST 0.2250.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.4350.00 
 IRIS 0.1450.00 
 BTECH 0.2350.00 
 3A 0.880.00 
 TENAGA-C57 0.130.00 
Partners & Brokers