Highlights

[KLUANG] QoQ Cumulative 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 -     39.78%    YoY -     52.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 5,122 3,908 1,947 10,349 7,837 5,127 2,020 85.84%
  QoQ % 31.06% 100.72% -81.19% 32.05% 52.86% 153.81% -
  Horiz. % 253.56% 193.47% 96.39% 512.33% 387.97% 253.81% 100.00%
PBT -3,050 -589 -421 23,771 17,012 10,620 5,147 -
  QoQ % -417.83% -39.90% -101.77% 39.73% 60.19% 106.33% -
  Horiz. % -59.26% -11.44% -8.18% 461.84% 330.52% 206.33% 100.00%
Tax -217 -127 -156 -1,337 -962 -563 -252 -9.48%
  QoQ % -70.87% 18.59% 88.33% -38.98% -70.87% -123.41% -
  Horiz. % 86.11% 50.40% 61.90% 530.56% 381.75% 223.41% 100.00%
NP -3,267 -716 -577 22,434 16,050 10,057 4,895 -
  QoQ % -356.28% -24.09% -102.57% 39.78% 59.59% 105.45% -
  Horiz. % -66.74% -14.63% -11.79% 458.30% 327.89% 205.45% 100.00%
NP to SH -3,267 -716 -577 22,434 16,050 10,057 4,895 -
  QoQ % -356.28% -24.09% -102.57% 39.78% 59.59% 105.45% -
  Horiz. % -66.74% -14.63% -11.79% 458.30% 327.89% 205.45% 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 8,389 4,624 2,524 -12,085 -8,213 -4,930 -2,875 -
  QoQ % 81.42% 83.20% 120.89% -47.14% -66.59% -71.48% -
  Horiz. % -291.79% -160.83% -87.79% 420.35% 285.67% 171.48% 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 - - 1,123 - - - - -
  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 -1.06 % -0.23 % -0.16 % 5.93 % 4.55 % 2.80 % 1.34 % -
  QoQ % -360.87% -43.75% -102.70% 30.33% 62.50% 108.96% -
  Horiz. % -79.10% -17.16% -11.94% 442.54% 339.55% 208.96% 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 8.51 6.50 3.24 17.19 13.02 8.52 3.35 86.07%
  QoQ % 30.92% 100.62% -81.15% 32.03% 52.82% 154.33% -
  Horiz. % 254.03% 194.03% 96.72% 513.13% 388.66% 254.33% 100.00%
EPS -5.43 -1.19 -0.96 37.27 26.67 16.71 8.13 -
  QoQ % -356.30% -23.96% -102.58% 39.75% 59.61% 105.54% -
  Horiz. % -66.79% -14.64% -11.81% 458.43% 328.04% 205.54% 100.00%
DPS 0.00 0.00 1.87 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 8.11 6.19 3.08 16.38 12.41 8.12 3.20 85.78%
  QoQ % 31.02% 100.97% -81.20% 31.99% 52.83% 153.75% -
  Horiz. % 253.44% 193.44% 96.25% 511.87% 387.81% 253.75% 100.00%
EPS -5.17 -1.13 -0.91 35.51 25.41 15.92 7.75 -
  QoQ % -357.52% -24.18% -102.56% 39.75% 59.61% 105.42% -
  Horiz. % -66.71% -14.58% -11.74% 458.19% 327.87% 205.42% 100.00%
DPS 0.00 0.00 1.78 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% - - - -
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 21.03 28.94 71.00 14.66 20.43 33.34 80.18 -58.99%
  QoQ % -27.33% -59.24% 384.31% -28.24% -38.72% -58.42% -
  Horiz. % 26.23% 36.09% 88.55% 18.28% 25.48% 41.58% 100.00%
P/EPS -32.97 -157.98 -239.58 6.76 9.97 17.00 33.09 -
  QoQ % 79.13% 34.06% -3,644.08% -32.20% -41.35% -48.62% -
  Horiz. % -99.64% -477.43% -724.03% 20.43% 30.13% 51.38% 100.00%
EY -3.03 -0.63 -0.42 14.79 10.03 5.88 3.02 -
  QoQ % -380.95% -50.00% -102.84% 47.46% 70.58% 94.70% -
  Horiz. % -100.33% -20.86% -13.91% 489.74% 332.12% 194.70% 100.00%
DY 0.00 0.00 0.81 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 22.55 27.87 61.12 14.54 20.96 32.87 81.97 -57.67%
  QoQ % -19.09% -54.40% 320.36% -30.63% -36.23% -59.90% -
  Horiz. % 27.51% 34.00% 74.56% 17.74% 25.57% 40.10% 100.00%
P/EPS -35.36 -152.10 -206.25 6.71 10.24 16.76 33.83 -
  QoQ % 76.75% 26.25% -3,173.77% -34.47% -38.90% -50.46% -
  Horiz. % -104.52% -449.60% -609.67% 19.83% 30.27% 49.54% 100.00%
EY -2.83 -0.66 -0.48 14.91 9.77 5.97 2.96 -
  QoQ % -328.79% -37.50% -103.22% 52.61% 63.65% 101.69% -
  Horiz. % -95.61% -22.30% -16.22% 503.72% 330.07% 201.69% 100.00%
DY 0.00 0.00 0.94 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers