Highlights

[KLUANG] QoQ Annualized Quarter Result on 2010-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 27-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     78.10%    YoY -     268.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 7,542 7,920 5,284 6,410 6,658 7,038 5,520 23.16%
  QoQ % -4.76% 49.89% -17.57% -3.73% -5.39% 27.50% -
  Horiz. % 136.64% 143.48% 95.72% 116.12% 120.63% 127.50% 100.00%
PBT 15,214 16,902 18,268 8,707 5,308 8,568 10,164 30.89%
  QoQ % -9.98% -7.48% 109.81% 64.04% -38.05% -15.70% -
  Horiz. % 149.69% 166.29% 179.73% 85.67% 52.22% 84.30% 100.00%
Tax -582 -638 -660 -196 -529 -436 -340 43.25%
  QoQ % 8.67% 3.33% -236.73% 62.97% -21.41% -28.24% -
  Horiz. % 171.37% 187.65% 194.12% 57.65% 155.69% 128.24% 100.00%
NP 14,632 16,264 17,608 8,511 4,778 8,132 9,824 30.45%
  QoQ % -10.03% -7.63% 106.89% 78.10% -41.24% -17.22% -
  Horiz. % 148.94% 165.55% 179.23% 86.63% 48.64% 82.78% 100.00%
NP to SH 14,632 16,264 17,608 8,511 4,778 8,132 9,824 30.45%
  QoQ % -10.03% -7.63% 106.89% 78.10% -41.24% -17.22% -
  Horiz. % 148.94% 165.55% 179.23% 86.63% 48.64% 82.78% 100.00%
Tax Rate 3.83 % 3.77 % 3.61 % 2.25 % 9.97 % 5.09 % 3.35 % 9.35%
  QoQ % 1.59% 4.43% 60.44% -77.43% 95.87% 51.94% -
  Horiz. % 114.33% 112.54% 107.76% 67.16% 297.61% 151.94% 100.00%
Total Cost -7,089 -8,344 -12,324 -2,101 1,880 -1,094 -4,304 39.51%
  QoQ % 15.04% 32.29% -486.58% -211.76% 271.85% 74.58% -
  Horiz. % 164.71% 193.87% 286.34% 48.82% -43.68% 25.42% 100.00%
Net Worth 384,770 391,274 379,372 376,855 373,181 366,114 355,156 5.49%
  QoQ % -1.66% 3.14% 0.67% 0.98% 1.93% 3.09% -
  Horiz. % 108.34% 110.17% 106.82% 106.11% 105.08% 103.09% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 802 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 5.49 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 384,770 391,274 379,372 376,855 373,181 366,114 355,156 5.49%
  QoQ % -1.66% 3.14% 0.67% 0.98% 1.93% 3.09% -
  Horiz. % 108.34% 110.17% 106.82% 106.11% 105.08% 103.09% 100.00%
NOSH 60,197 60,192 60,218 60,190 60,235 60,147 60,196 0.00%
  QoQ % 0.01% -0.04% 0.05% -0.07% 0.15% -0.08% -
  Horiz. % 100.00% 99.99% 100.04% 99.99% 100.07% 99.92% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 193.99 % 205.35 % 333.23 % 132.78 % 71.77 % 115.54 % 177.97 % 5.92%
  QoQ % -5.53% -38.38% 150.96% 85.01% -37.88% -35.08% -
  Horiz. % 109.00% 115.38% 187.24% 74.61% 40.33% 64.92% 100.00%
ROE 3.80 % 4.16 % 4.64 % 2.26 % 1.28 % 2.22 % 2.77 % 23.49%
  QoQ % -8.65% -10.34% 105.31% 76.56% -42.34% -19.86% -
  Horiz. % 137.18% 150.18% 167.51% 81.59% 46.21% 80.14% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 12.53 13.16 8.77 10.65 11.05 11.70 9.17 23.16%
  QoQ % -4.79% 50.06% -17.65% -3.62% -5.56% 27.59% -
  Horiz. % 136.64% 143.51% 95.64% 116.14% 120.50% 127.59% 100.00%
EPS 24.31 27.02 29.24 14.14 7.93 13.52 16.32 30.46%
  QoQ % -10.03% -7.59% 106.79% 78.31% -41.35% -17.16% -
  Horiz. % 148.96% 165.56% 179.17% 86.64% 48.59% 82.84% 100.00%
DPS 1.33 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. % 100.00% - - - - - -
NAPS 6.3918 6.5004 6.2999 6.2610 6.1954 6.0869 5.9000 5.49%
  QoQ % -1.67% 3.18% 0.62% 1.06% 1.78% 3.17% -
  Horiz. % 108.34% 110.18% 106.78% 106.12% 105.01% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.94 12.54 8.36 10.15 10.54 11.14 8.74 23.14%
  QoQ % -4.78% 50.00% -17.64% -3.70% -5.39% 27.46% -
  Horiz. % 136.61% 143.48% 95.65% 116.13% 120.59% 127.46% 100.00%
EPS 23.16 25.75 27.87 13.47 7.56 12.87 15.55 30.45%
  QoQ % -10.06% -7.61% 106.90% 78.17% -41.26% -17.23% -
  Horiz. % 148.94% 165.59% 179.23% 86.62% 48.62% 82.77% 100.00%
DPS 1.27 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. % 100.00% - - - - - -
NAPS 6.0908 6.1938 6.0054 5.9655 5.9074 5.7955 5.6221 5.49%
  QoQ % -1.66% 3.14% 0.67% 0.98% 1.93% 3.08% -
  Horiz. % 108.34% 110.17% 106.82% 106.11% 105.07% 103.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.7000 2.8900 2.2000 1.8800 2.2700 2.2000 2.2800 -
P/RPS 21.55 21.96 25.07 17.65 20.53 18.80 24.86 -9.09%
  QoQ % -1.87% -12.41% 42.04% -14.03% 9.20% -24.38% -
  Horiz. % 86.69% 88.33% 100.84% 71.00% 82.58% 75.62% 100.00%
P/EPS 11.11 10.70 7.52 13.30 28.61 16.27 13.97 -14.17%
  QoQ % 3.83% 42.29% -43.46% -53.51% 75.85% 16.46% -
  Horiz. % 79.53% 76.59% 53.83% 95.20% 204.80% 116.46% 100.00%
EY 9.00 9.35 13.29 7.52 3.49 6.15 7.16 16.49%
  QoQ % -3.74% -29.65% 76.73% 115.47% -43.25% -14.11% -
  Horiz. % 125.70% 130.59% 185.61% 105.03% 48.74% 85.89% 100.00%
DY 0.49 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. % 100.00% - - - - - -
P/NAPS 0.42 0.44 0.35 0.30 0.37 0.36 0.39 5.07%
  QoQ % -4.55% 25.71% 16.67% -18.92% 2.78% -7.69% -
  Horiz. % 107.69% 112.82% 89.74% 76.92% 94.87% 92.31% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 27/08/10 20/05/10 22/02/10 24/11/09 -
Price 2.6700 2.6500 2.8700 2.2500 2.2400 2.2900 2.0100 -
P/RPS 21.31 20.14 32.71 21.13 20.26 19.57 21.92 -1.87%
  QoQ % 5.81% -38.43% 54.80% 4.29% 3.53% -10.72% -
  Horiz. % 97.22% 91.88% 149.22% 96.40% 92.43% 89.28% 100.00%
P/EPS 10.98 9.81 9.82 15.91 28.24 16.94 12.32 -7.40%
  QoQ % 11.93% -0.10% -38.28% -43.66% 66.71% 37.50% -
  Horiz. % 89.12% 79.63% 79.71% 129.14% 229.22% 137.50% 100.00%
EY 9.10 10.20 10.19 6.28 3.54 5.90 8.12 7.90%
  QoQ % -10.78% 0.10% 62.26% 77.40% -40.00% -27.34% -
  Horiz. % 112.07% 125.62% 125.49% 77.34% 43.60% 72.66% 100.00%
DY 0.50 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. % 100.00% - - - - - -
P/NAPS 0.42 0.41 0.46 0.36 0.36 0.38 0.34 15.14%
  QoQ % 2.44% -10.87% 27.78% 0.00% -5.26% 11.76% -
  Horiz. % 123.53% 120.59% 135.29% 105.88% 105.88% 111.76% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers