Highlights

[KLUANG] QoQ Annualized Quarter Result on 2009-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     -15.70%    YoY -     -122.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 6,658 7,038 5,520 6,766 6,829 7,816 7,788 -9.93%
  QoQ % -5.39% 27.50% -18.42% -0.93% -12.62% 0.36% -
  Horiz. % 85.50% 90.37% 70.88% 86.88% 87.69% 100.36% 100.00%
PBT 5,308 8,568 10,164 -4,740 -4,066 -1,178 -1,684 -
  QoQ % -38.05% -15.70% 314.43% -16.56% -245.22% 30.05% -
  Horiz. % -315.20% -508.79% -603.56% 281.47% 241.49% 69.95% 100.00%
Tax -529 -436 -340 -300 -289 -254 -624 -10.40%
  QoQ % -21.41% -28.24% -13.33% -3.69% -13.91% 59.29% -
  Horiz. % 84.83% 69.87% 54.49% 48.08% 46.37% 40.71% 100.00%
NP 4,778 8,132 9,824 -5,040 -4,356 -1,432 -2,308 -
  QoQ % -41.24% -17.22% 294.92% -15.70% -204.19% 37.95% -
  Horiz. % -207.05% -352.34% -425.65% 218.37% 188.73% 62.05% 100.00%
NP to SH 4,778 8,132 9,824 -5,040 -4,356 -1,432 -2,308 -
  QoQ % -41.24% -17.22% 294.92% -15.70% -204.19% 37.95% -
  Horiz. % -207.05% -352.34% -425.65% 218.37% 188.73% 62.05% 100.00%
Tax Rate 9.97 % 5.09 % 3.35 % - % - % - % - % -
  QoQ % 95.87% 51.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 297.61% 151.94% 100.00% - - - -
Total Cost 1,880 -1,094 -4,304 11,806 11,185 9,248 10,096 -67.42%
  QoQ % 271.85% 74.58% -136.46% 5.55% 20.95% -8.40% -
  Horiz. % 18.62% -10.84% -42.63% 116.94% 110.79% 91.60% 100.00%
Net Worth 373,181 366,114 355,156 331,056 309,288 315,653 349,746 4.42%
  QoQ % 1.93% 3.09% 7.28% 7.04% -2.02% -9.75% -
  Horiz. % 106.70% 104.68% 101.55% 94.66% 88.43% 90.25% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - 4,495 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 373,181 366,114 355,156 331,056 309,288 315,653 349,746 4.42%
  QoQ % 1.93% 3.09% 7.28% 7.04% -2.02% -9.75% -
  Horiz. % 106.70% 104.68% 101.55% 94.66% 88.43% 90.25% 100.00%
NOSH 60,235 60,147 60,196 60,215 60,165 60,168 60,104 0.15%
  QoQ % 0.15% -0.08% -0.03% 0.08% -0.00% 0.11% -
  Horiz. % 100.22% 100.07% 100.15% 100.18% 100.10% 100.11% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 71.77 % 115.54 % 177.97 % -74.49 % -63.78 % -18.32 % -29.64 % -
  QoQ % -37.88% -35.08% 338.92% -16.79% -248.14% 38.19% -
  Horiz. % -242.14% -389.81% -600.44% 251.32% 215.18% 61.81% 100.00%
ROE 1.28 % 2.22 % 2.77 % -1.52 % -1.41 % -0.45 % -0.66 % -
  QoQ % -42.34% -19.86% 282.24% -7.80% -213.33% 31.82% -
  Horiz. % -193.94% -336.36% -419.70% 230.30% 213.64% 68.18% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.05 11.70 9.17 11.24 11.35 12.99 12.96 -10.09%
  QoQ % -5.56% 27.59% -18.42% -0.97% -12.63% 0.23% -
  Horiz. % 85.26% 90.28% 70.76% 86.73% 87.58% 100.23% 100.00%
EPS 7.93 13.52 16.32 -8.37 -7.24 -2.38 -3.84 -
  QoQ % -41.35% -17.16% 294.98% -15.61% -204.20% 38.02% -
  Horiz. % -206.51% -352.08% -425.00% 217.97% 188.54% 61.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 6.1954 6.0869 5.9000 5.4979 5.1406 5.2462 5.8190 4.27%
  QoQ % 1.78% 3.17% 7.31% 6.95% -2.01% -9.84% -
  Horiz. % 106.47% 104.60% 101.39% 94.48% 88.34% 90.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.54 11.14 8.74 10.71 10.81 12.37 12.33 -9.94%
  QoQ % -5.39% 27.46% -18.39% -0.93% -12.61% 0.32% -
  Horiz. % 85.48% 90.35% 70.88% 86.86% 87.67% 100.32% 100.00%
EPS 7.56 12.87 15.55 -7.98 -6.90 -2.27 -3.65 -
  QoQ % -41.26% -17.23% 294.86% -15.65% -203.96% 37.81% -
  Horiz. % -207.12% -352.60% -426.03% 218.63% 189.04% 62.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.12 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 5.9074 5.7955 5.6221 5.2406 4.8960 4.9967 5.5364 4.42%
  QoQ % 1.93% 3.08% 7.28% 7.04% -2.02% -9.75% -
  Horiz. % 106.70% 104.68% 101.55% 94.66% 88.43% 90.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.2700 2.2000 2.2800 1.9300 1.7900 1.8800 2.3000 -
P/RPS 20.53 18.80 24.86 17.18 15.77 14.47 17.75 10.20%
  QoQ % 9.20% -24.38% 44.70% 8.94% 8.98% -18.48% -
  Horiz. % 115.66% 105.92% 140.06% 96.79% 88.85% 81.52% 100.00%
P/EPS 28.61 16.27 13.97 -23.06 -24.72 -78.99 -59.90 -
  QoQ % 75.85% 16.46% 160.58% 6.72% 68.70% -31.87% -
  Horiz. % -47.76% -27.16% -23.32% 38.50% 41.27% 131.87% 100.00%
EY 3.49 6.15 7.16 -4.34 -4.04 -1.27 -1.67 -
  QoQ % -43.25% -14.11% 264.98% -7.43% -218.11% 23.95% -
  Horiz. % -208.98% -368.26% -428.74% 259.88% 241.92% 76.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.36 0.39 0.35 0.35 0.36 0.40 -5.07%
  QoQ % 2.78% -7.69% 11.43% 0.00% -2.78% -10.00% -
  Horiz. % 92.50% 90.00% 97.50% 87.50% 87.50% 90.00% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 22/02/10 24/11/09 28/08/09 29/05/09 25/02/09 27/11/08 -
Price 2.2400 2.2900 2.0100 2.2000 1.9200 1.8100 1.9800 -
P/RPS 20.26 19.57 21.92 19.58 16.92 13.93 15.28 20.71%
  QoQ % 3.53% -10.72% 11.95% 15.72% 21.46% -8.84% -
  Horiz. % 132.59% 128.08% 143.46% 128.14% 110.73% 91.16% 100.00%
P/EPS 28.24 16.94 12.32 -26.28 -26.52 -76.05 -51.56 -
  QoQ % 66.71% 37.50% 146.88% 0.90% 65.13% -47.50% -
  Horiz. % -54.77% -32.85% -23.89% 50.97% 51.44% 147.50% 100.00%
EY 3.54 5.90 8.12 -3.80 -3.77 -1.31 -1.94 -
  QoQ % -40.00% -27.34% 313.68% -0.80% -187.79% 32.47% -
  Horiz. % -182.47% -304.12% -418.56% 195.88% 194.33% 67.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.78 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.36 0.38 0.34 0.40 0.37 0.35 0.34 3.89%
  QoQ % -5.26% 11.76% -15.00% 8.11% 5.71% 2.94% -
  Horiz. % 105.88% 111.76% 100.00% 117.65% 108.82% 102.94% 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.
 


 

370  303  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.005 
 IWCITY 1.10+0.09 
 HSI-H6Q 0.32-0.095 
 MESTRON 0.16-0.005 
 GREATEC 0.965-0.025 
 HSI-C5J 0.27+0.085 
 HSI-H6N 0.10-0.055 
 ARMADA 0.200.00 
 IMPIANA 0.040.00 
 LAMBO 0.0650.00 
Partners & Brokers