Highlights

[KLUANG] QoQ Cumulative 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 -     137.47%    YoY -     268.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 5,657 3,960 1,321 6,410 4,994 3,519 1,380 156.36%
  QoQ % 42.85% 199.77% -79.39% 28.35% 41.92% 155.00% -
  Horiz. % 409.93% 286.96% 95.72% 464.49% 361.88% 255.00% 100.00%
PBT 11,411 8,451 4,567 8,707 3,981 4,284 2,541 172.44%
  QoQ % 35.03% 85.04% -47.55% 118.71% -7.07% 68.60% -
  Horiz. % 449.08% 332.59% 179.73% 342.66% 156.67% 168.60% 100.00%
Tax -437 -319 -165 -196 -397 -218 -85 198.18%
  QoQ % -36.99% -93.33% 15.82% 50.63% -82.11% -156.47% -
  Horiz. % 514.12% 375.29% 194.12% 230.59% 467.06% 256.47% 100.00%
NP 10,974 8,132 4,402 8,511 3,584 4,066 2,456 171.53%
  QoQ % 34.95% 84.73% -48.28% 137.47% -11.85% 65.55% -
  Horiz. % 446.82% 331.11% 179.23% 346.54% 145.93% 165.55% 100.00%
NP to SH 10,974 8,132 4,402 8,511 3,584 4,066 2,456 171.53%
  QoQ % 34.95% 84.73% -48.28% 137.47% -11.85% 65.55% -
  Horiz. % 446.82% 331.11% 179.23% 346.54% 145.93% 165.55% 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 -5,317 -4,172 -3,081 -2,101 1,410 -547 -1,076 190.40%
  QoQ % -27.44% -35.41% -46.64% -249.01% 357.77% 49.16% -
  Horiz. % 494.14% 387.73% 286.34% 195.26% -131.04% 50.84% 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 601 - - - - - - -
  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 2.85 % 2.08 % 1.16 % 2.26 % 0.96 % 1.11 % 0.69 % 157.66%
  QoQ % 37.02% 79.31% -48.67% 135.42% -13.51% 60.87% -
  Horiz. % 413.04% 301.45% 168.12% 327.54% 139.13% 160.87% 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 9.40 6.58 2.19 10.65 8.29 5.85 2.29 156.59%
  QoQ % 42.86% 200.46% -79.44% 28.47% 41.71% 155.46% -
  Horiz. % 410.48% 287.34% 95.63% 465.07% 362.01% 255.46% 100.00%
EPS 18.23 13.51 7.31 14.14 5.95 6.76 4.08 171.53%
  QoQ % 34.94% 84.82% -48.30% 137.65% -11.98% 65.69% -
  Horiz. % 446.81% 331.13% 179.17% 346.57% 145.83% 165.69% 100.00%
DPS 1.00 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 8.95 6.27 2.09 10.15 7.91 5.57 2.18 156.62%
  QoQ % 42.74% 200.00% -79.41% 28.32% 42.01% 155.50% -
  Horiz. % 410.55% 287.61% 95.87% 465.60% 362.84% 255.50% 100.00%
EPS 17.37 12.87 6.97 13.47 5.67 6.44 3.89 171.41%
  QoQ % 34.97% 84.65% -48.26% 137.57% -11.96% 65.55% -
  Horiz. % 446.53% 330.85% 179.18% 346.27% 145.76% 165.55% 100.00%
DPS 0.95 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 28.73 43.93 100.29 17.65 27.38 37.60 99.45 -56.33%
  QoQ % -34.60% -56.20% 468.22% -35.54% -27.18% -62.19% -
  Horiz. % 28.89% 44.17% 100.84% 17.75% 27.53% 37.81% 100.00%
P/EPS 14.81 21.39 30.10 13.30 38.15 32.54 55.88 -58.77%
  QoQ % -30.76% -28.94% 126.32% -65.14% 17.24% -41.77% -
  Horiz. % 26.50% 38.28% 53.87% 23.80% 68.27% 58.23% 100.00%
EY 6.75 4.67 3.32 7.52 2.62 3.07 1.79 142.47%
  QoQ % 44.54% 40.66% -55.85% 187.02% -14.66% 71.51% -
  Horiz. % 377.09% 260.89% 185.47% 420.11% 146.37% 171.51% 100.00%
DY 0.37 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 28.41 40.28 130.83 21.13 27.02 39.14 87.68 -52.86%
  QoQ % -29.47% -69.21% 519.17% -21.80% -30.97% -55.36% -
  Horiz. % 32.40% 45.94% 149.21% 24.10% 30.82% 44.64% 100.00%
P/EPS 14.65 19.62 39.26 15.91 37.65 33.88 49.26 -55.48%
  QoQ % -25.33% -50.03% 146.76% -57.74% 11.13% -31.22% -
  Horiz. % 29.74% 39.83% 79.70% 32.30% 76.43% 68.78% 100.00%
EY 6.83 5.10 2.55 6.28 2.66 2.95 2.03 124.70%
  QoQ % 33.92% 100.00% -59.39% 136.09% -9.83% 45.32% -
  Horiz. % 336.45% 251.23% 125.62% 309.36% 131.03% 145.32% 100.00%
DY 0.37 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers