Highlights

[KLUANG] QoQ Annualized Quarter Result on 2009-03-31 [#3]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     -204.19%    YoY -     -120.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 7,038 5,520 6,766 6,829 7,816 7,788 10,349 -22.61%
  QoQ % 27.50% -18.42% -0.93% -12.62% 0.36% -24.75% -
  Horiz. % 68.01% 53.34% 65.38% 65.99% 75.52% 75.25% 100.00%
PBT 8,568 10,164 -4,740 -4,066 -1,178 -1,684 23,771 -49.26%
  QoQ % -15.70% 314.43% -16.56% -245.22% 30.05% -107.08% -
  Horiz. % 36.04% 42.76% -19.94% -17.11% -4.96% -7.08% 100.00%
Tax -436 -340 -300 -289 -254 -624 -1,337 -52.53%
  QoQ % -28.24% -13.33% -3.69% -13.91% 59.29% 53.33% -
  Horiz. % 32.61% 25.43% 22.44% 21.64% 19.00% 46.67% 100.00%
NP 8,132 9,824 -5,040 -4,356 -1,432 -2,308 22,434 -49.07%
  QoQ % -17.22% 294.92% -15.70% -204.19% 37.95% -110.29% -
  Horiz. % 36.25% 43.79% -22.47% -19.42% -6.38% -10.29% 100.00%
NP to SH 8,132 9,824 -5,040 -4,356 -1,432 -2,308 22,434 -49.07%
  QoQ % -17.22% 294.92% -15.70% -204.19% 37.95% -110.29% -
  Horiz. % 36.25% 43.79% -22.47% -19.42% -6.38% -10.29% 100.00%
Tax Rate 5.09 % 3.35 % - % - % - % - % 5.62 % -6.37%
  QoQ % 51.94% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.57% 59.61% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost -1,094 -4,304 11,806 11,185 9,248 10,096 -12,085 -79.75%
  QoQ % 74.58% -136.46% 5.55% 20.95% -8.40% 183.54% -
  Horiz. % 9.05% 35.61% -97.69% -92.56% -76.52% -83.54% 100.00%
Net Worth 366,114 355,156 331,056 309,288 315,653 349,746 378,594 -2.20%
  QoQ % 3.09% 7.28% 7.04% -2.02% -9.75% -7.62% -
  Horiz. % 96.70% 93.81% 87.44% 81.69% 83.38% 92.38% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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% 100.00% -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 366,114 355,156 331,056 309,288 315,653 349,746 378,594 -2.20%
  QoQ % 3.09% 7.28% 7.04% -2.02% -9.75% -7.62% -
  Horiz. % 96.70% 93.81% 87.44% 81.69% 83.38% 92.38% 100.00%
NOSH 60,147 60,196 60,215 60,165 60,168 60,104 60,194 -0.05%
  QoQ % -0.08% -0.03% 0.08% -0.00% 0.11% -0.15% -
  Horiz. % 99.92% 100.00% 100.03% 99.95% 99.96% 99.85% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 115.54 % 177.97 % -74.49 % -63.78 % -18.32 % -29.64 % 216.77 % -34.19%
  QoQ % -35.08% 338.92% -16.79% -248.14% 38.19% -113.67% -
  Horiz. % 53.30% 82.10% -34.36% -29.42% -8.45% -13.67% 100.00%
ROE 2.22 % 2.77 % -1.52 % -1.41 % -0.45 % -0.66 % 5.93 % -47.96%
  QoQ % -19.86% 282.24% -7.80% -213.33% 31.82% -111.13% -
  Horiz. % 37.44% 46.71% -25.63% -23.78% -7.59% -11.13% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.70 9.17 11.24 11.35 12.99 12.96 17.19 -22.57%
  QoQ % 27.59% -18.42% -0.97% -12.63% 0.23% -24.61% -
  Horiz. % 68.06% 53.34% 65.39% 66.03% 75.57% 75.39% 100.00%
EPS 13.52 16.32 -8.37 -7.24 -2.38 -3.84 37.27 -49.04%
  QoQ % -17.16% 294.98% -15.61% -204.20% 38.02% -110.30% -
  Horiz. % 36.28% 43.79% -22.46% -19.43% -6.39% -10.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 7.48 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 6.0869 5.9000 5.4979 5.1406 5.2462 5.8190 6.2895 -2.15%
  QoQ % 3.17% 7.31% 6.95% -2.01% -9.84% -7.48% -
  Horiz. % 96.78% 93.81% 87.41% 81.73% 83.41% 92.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.14 8.74 10.71 10.81 12.37 12.33 16.38 -22.61%
  QoQ % 27.46% -18.39% -0.93% -12.61% 0.32% -24.73% -
  Horiz. % 68.01% 53.36% 65.38% 66.00% 75.52% 75.27% 100.00%
EPS 12.87 15.55 -7.98 -6.90 -2.27 -3.65 35.51 -49.07%
  QoQ % -17.23% 294.86% -15.65% -203.96% 37.81% -110.28% -
  Horiz. % 36.24% 43.79% -22.47% -19.43% -6.39% -10.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 7.12 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 5.7955 5.6221 5.2406 4.8960 4.9967 5.5364 5.9931 -2.20%
  QoQ % 3.08% 7.28% 7.04% -2.02% -9.75% -7.62% -
  Horiz. % 96.70% 93.81% 87.44% 81.69% 83.37% 92.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.2000 2.2800 1.9300 1.7900 1.8800 2.3000 2.5200 -
P/RPS 18.80 24.86 17.18 15.77 14.47 17.75 14.66 17.98%
  QoQ % -24.38% 44.70% 8.94% 8.98% -18.48% 21.08% -
  Horiz. % 128.24% 169.58% 117.19% 107.57% 98.70% 121.08% 100.00%
P/EPS 16.27 13.97 -23.06 -24.72 -78.99 -59.90 6.76 79.31%
  QoQ % 16.46% 160.58% 6.72% 68.70% -31.87% -986.09% -
  Horiz. % 240.68% 206.66% -341.12% -365.68% -1,168.49% -886.09% 100.00%
EY 6.15 7.16 -4.34 -4.04 -1.27 -1.67 14.79 -44.20%
  QoQ % -14.11% 264.98% -7.43% -218.11% 23.95% -111.29% -
  Horiz. % 41.58% 48.41% -29.34% -27.32% -8.59% -11.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.36 0.39 0.35 0.35 0.36 0.40 0.40 -6.77%
  QoQ % -7.69% 11.43% 0.00% -2.78% -10.00% 0.00% -
  Horiz. % 90.00% 97.50% 87.50% 87.50% 90.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 24/11/09 28/08/09 29/05/09 25/02/09 27/11/08 29/08/08 -
Price 2.2900 2.0100 2.2000 1.9200 1.8100 1.9800 2.5000 -
P/RPS 19.57 21.92 19.58 16.92 13.93 15.28 14.54 21.84%
  QoQ % -10.72% 11.95% 15.72% 21.46% -8.84% 5.09% -
  Horiz. % 134.59% 150.76% 134.66% 116.37% 95.80% 105.09% 100.00%
P/EPS 16.94 12.32 -26.28 -26.52 -76.05 -51.56 6.71 85.09%
  QoQ % 37.50% 146.88% 0.90% 65.13% -47.50% -868.41% -
  Horiz. % 252.46% 183.61% -391.65% -395.23% -1,133.38% -768.41% 100.00%
EY 5.90 8.12 -3.80 -3.77 -1.31 -1.94 14.91 -46.01%
  QoQ % -27.34% 313.68% -0.80% -187.79% 32.47% -113.01% -
  Horiz. % 39.57% 54.46% -25.49% -25.29% -8.79% -13.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.38 0.34 0.40 0.37 0.35 0.34 0.40 -3.35%
  QoQ % 11.76% -15.00% 8.11% 5.71% 2.94% -15.00% -
  Horiz. % 95.00% 85.00% 100.00% 92.50% 87.50% 85.00% 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 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.
 


 

1958 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.4150.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.220.00 
 3A 0.850.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
8. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
Partners & Brokers