Highlights

[KLUANG] QoQ Cumulative 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 -     -54.27%    YoY -     -122.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 4,994 3,519 1,380 6,766 5,122 3,908 1,947 87.49%
  QoQ % 41.92% 155.00% -79.60% 32.10% 31.06% 100.72% -
  Horiz. % 256.50% 180.74% 70.88% 347.51% 263.07% 200.72% 100.00%
PBT 3,981 4,284 2,541 -4,740 -3,050 -589 -421 -
  QoQ % -7.07% 68.60% 153.61% -55.41% -417.83% -39.90% -
  Horiz. % -945.61% -1,017.58% -603.56% 1,125.89% 724.47% 139.90% 100.00%
Tax -397 -218 -85 -300 -217 -127 -156 86.51%
  QoQ % -82.11% -156.47% 71.67% -38.25% -70.87% 18.59% -
  Horiz. % 254.49% 139.74% 54.49% 192.31% 139.10% 81.41% 100.00%
NP 3,584 4,066 2,456 -5,040 -3,267 -716 -577 -
  QoQ % -11.85% 65.55% 148.73% -54.27% -356.28% -24.09% -
  Horiz. % -621.14% -704.68% -425.65% 873.48% 566.20% 124.09% 100.00%
NP to SH 3,584 4,066 2,456 -5,040 -3,267 -716 -577 -
  QoQ % -11.85% 65.55% 148.73% -54.27% -356.28% -24.09% -
  Horiz. % -621.14% -704.68% -425.65% 873.48% 566.20% 124.09% 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 1,410 -547 -1,076 11,806 8,389 4,624 2,524 -32.19%
  QoQ % 357.77% 49.16% -109.11% 40.73% 81.42% 83.20% -
  Horiz. % 55.86% -21.67% -42.63% 467.75% 332.37% 183.20% 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 - - - - - - 1,123 -
  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 0.96 % 1.11 % 0.69 % -1.52 % -1.06 % -0.23 % -0.16 % -
  QoQ % -13.51% 60.87% 145.39% -43.40% -360.87% -43.75% -
  Horiz. % -600.00% -693.75% -431.25% 950.00% 662.50% 143.75% 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 8.29 5.85 2.29 11.24 8.51 6.50 3.24 87.18%
  QoQ % 41.71% 155.46% -79.63% 32.08% 30.92% 100.62% -
  Horiz. % 255.86% 180.56% 70.68% 346.91% 262.65% 200.62% 100.00%
EPS 5.95 6.76 4.08 -8.37 -5.43 -1.19 -0.96 -
  QoQ % -11.98% 65.69% 148.75% -54.14% -356.30% -23.96% -
  Horiz. % -619.79% -704.17% -425.00% 871.88% 565.62% 123.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
  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 7.91 5.57 2.18 10.71 8.11 6.19 3.08 87.64%
  QoQ % 42.01% 155.50% -79.65% 32.06% 31.02% 100.97% -
  Horiz. % 256.82% 180.84% 70.78% 347.73% 263.31% 200.97% 100.00%
EPS 5.67 6.44 3.89 -7.98 -5.17 -1.13 -0.91 -
  QoQ % -11.96% 65.55% 148.75% -54.35% -357.52% -24.18% -
  Horiz. % -623.08% -707.69% -427.47% 876.92% 568.13% 124.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.78 -
  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%
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 27.38 37.60 99.45 17.18 21.03 28.94 71.00 -47.05%
  QoQ % -27.18% -62.19% 478.87% -18.31% -27.33% -59.24% -
  Horiz. % 38.56% 52.96% 140.07% 24.20% 29.62% 40.76% 100.00%
P/EPS 38.15 32.54 55.88 -23.06 -32.97 -157.98 -239.58 -
  QoQ % 17.24% -41.77% 342.32% 30.06% 79.13% 34.06% -
  Horiz. % -15.92% -13.58% -23.32% 9.63% 13.76% 65.94% 100.00%
EY 2.62 3.07 1.79 -4.34 -3.03 -0.63 -0.42 -
  QoQ % -14.66% 71.51% 141.24% -43.23% -380.95% -50.00% -
  Horiz. % -623.81% -730.95% -426.19% 1,033.33% 721.43% 150.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.81 -
  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 27.02 39.14 87.68 19.58 22.55 27.87 61.12 -42.00%
  QoQ % -30.97% -55.36% 347.80% -13.17% -19.09% -54.40% -
  Horiz. % 44.21% 64.04% 143.46% 32.04% 36.89% 45.60% 100.00%
P/EPS 37.65 33.88 49.26 -26.28 -35.36 -152.10 -206.25 -
  QoQ % 11.13% -31.22% 287.44% 25.68% 76.75% 26.25% -
  Horiz. % -18.25% -16.43% -23.88% 12.74% 17.14% 73.75% 100.00%
EY 2.66 2.95 2.03 -3.80 -2.83 -0.66 -0.48 -
  QoQ % -9.83% 45.32% 153.42% -34.28% -328.79% -37.50% -
  Horiz. % -554.17% -614.58% -422.92% 791.67% 589.58% 137.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
  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.
 


 

28  110  521  1630 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.23-0.005 
 ALAM 0.13-0.01 
 MYEG 1.39+0.09 
 KANGER 0.095+0.005 
 SAPNRG-WA 0.095-0.005 
 EDUSPEC 0.025-0.005 
 IRIS 0.1450.00 
 ALAM-WA 0.05-0.005 
 AIRASIA 1.13-0.03 
 DESTINI 0.22+0.02 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
6. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
7. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
8. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
Partners & Brokers