Highlights

[KLUANG] QoQ Quarter Result on 2007-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Jun-2007  [#4]
Profit Trend QoQ -     280.29%    YoY -     1.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,710 3,107 2,020 1,496 1,464 2,309 1,473 50.09%
  QoQ % -12.78% 53.81% 35.03% 2.19% -36.60% 56.75% -
  Horiz. % 183.98% 210.93% 137.14% 101.56% 99.39% 156.75% 100.00%
PBT 6,392 5,473 5,147 6,406 1,720 3,960 3,043 63.94%
  QoQ % 16.79% 6.33% -19.65% 272.44% -56.57% 30.13% -
  Horiz. % 210.06% 179.86% 169.14% 210.52% 56.52% 130.13% 100.00%
Tax -399 -311 -252 -135 -71 -102 -157 86.12%
  QoQ % -28.30% -23.41% -86.67% -90.14% 30.39% 35.03% -
  Horiz. % 254.14% 198.09% 160.51% 85.99% 45.22% 64.97% 100.00%
NP 5,993 5,162 4,895 6,271 1,649 3,858 2,886 62.69%
  QoQ % 16.10% 5.45% -21.94% 280.29% -57.26% 33.68% -
  Horiz. % 207.66% 178.86% 169.61% 217.29% 57.14% 133.68% 100.00%
NP to SH 5,993 5,162 4,895 6,271 1,649 3,858 2,886 62.69%
  QoQ % 16.10% 5.45% -21.94% 280.29% -57.26% 33.68% -
  Horiz. % 207.66% 178.86% 169.61% 217.29% 57.14% 133.68% 100.00%
Tax Rate 6.24 % 5.68 % 4.90 % 2.11 % 4.13 % 2.58 % 5.16 % 13.49%
  QoQ % 9.86% 15.92% 132.23% -48.91% 60.08% -50.00% -
  Horiz. % 120.93% 110.08% 94.96% 40.89% 80.04% 50.00% 100.00%
Total Cost -3,283 -2,055 -2,875 -4,775 -185 -1,549 -1,413 75.33%
  QoQ % -59.76% 28.52% 39.79% -2,481.08% 88.06% -9.62% -
  Horiz. % 232.34% 145.44% 203.47% 337.93% 13.09% 109.62% 100.00%
Net Worth 352,431 359,035 365,884 364,167 352,591 338,288 337,662 2.89%
  QoQ % -1.84% -1.87% 0.47% 3.28% 4.23% 0.19% -
  Horiz. % 104.37% 106.33% 108.36% 107.85% 104.42% 100.19% 100.00%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 352,431 359,035 365,884 364,167 352,591 338,288 337,662 2.89%
  QoQ % -1.84% -1.87% 0.47% 3.28% 4.23% 0.19% -
  Horiz. % 104.37% 106.33% 108.36% 107.85% 104.42% 100.19% 100.00%
NOSH 60,170 60,163 60,209 60,191 60,182 60,187 60,250 -0.09%
  QoQ % 0.01% -0.08% 0.03% 0.02% -0.01% -0.11% -
  Horiz. % 99.87% 99.86% 99.93% 99.90% 99.89% 99.89% 100.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 221.14 % 166.14 % 242.33 % 419.18 % 112.64 % 167.09 % 195.93 % 8.40%
  QoQ % 33.10% -31.44% -42.19% 272.14% -32.59% -14.72% -
  Horiz. % 112.87% 84.80% 123.68% 213.94% 57.49% 85.28% 100.00%
ROE 1.70 % 1.44 % 1.34 % 1.72 % 0.47 % 1.14 % 0.85 % 58.67%
  QoQ % 18.06% 7.46% -22.09% 265.96% -58.77% 34.12% -
  Horiz. % 200.00% 169.41% 157.65% 202.35% 55.29% 134.12% 100.00%
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.50 5.16 3.35 2.49 2.43 3.84 2.44 50.33%
  QoQ % -12.79% 54.03% 34.54% 2.47% -36.72% 57.38% -
  Horiz. % 184.43% 211.48% 137.30% 102.05% 99.59% 157.38% 100.00%
EPS 9.96 8.58 8.13 10.42 2.74 6.41 4.79 62.84%
  QoQ % 16.08% 5.54% -21.98% 280.29% -57.25% 33.82% -
  Horiz. % 207.93% 179.12% 169.73% 217.54% 57.20% 133.82% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 5.8572 5.9677 6.0769 6.0501 5.8587 5.6206 5.6043 2.98%
  QoQ % -1.85% -1.80% 0.44% 3.27% 4.24% 0.29% -
  Horiz. % 104.51% 106.48% 108.43% 107.95% 104.54% 100.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.29 4.92 3.20 2.37 2.32 3.66 2.33 50.17%
  QoQ % -12.80% 53.75% 35.02% 2.16% -36.61% 57.08% -
  Horiz. % 184.12% 211.16% 137.34% 101.72% 99.57% 157.08% 100.00%
EPS 9.49 8.17 7.75 9.93 2.61 6.11 4.57 62.69%
  QoQ % 16.16% 5.42% -21.95% 280.46% -57.28% 33.70% -
  Horiz. % 207.66% 178.77% 169.58% 217.29% 57.11% 133.70% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 5.5789 5.6835 5.7919 5.7647 5.5814 5.3550 5.3451 2.89%
  QoQ % -1.84% -1.87% 0.47% 3.28% 4.23% 0.19% -
  Horiz. % 104.37% 106.33% 108.36% 107.85% 104.42% 100.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.6600 2.8400 2.6900 2.7200 2.6000 2.6700 2.8500 -
P/RPS 59.06 54.99 80.18 109.44 106.88 69.60 116.57 -36.42%
  QoQ % 7.40% -31.42% -26.74% 2.40% 53.56% -40.29% -
  Horiz. % 50.66% 47.17% 68.78% 93.88% 91.69% 59.71% 100.00%
P/EPS 26.71 33.10 33.09 26.11 94.89 41.65 59.50 -41.34%
  QoQ % -19.31% 0.03% 26.73% -72.48% 127.83% -30.00% -
  Horiz. % 44.89% 55.63% 55.61% 43.88% 159.48% 70.00% 100.00%
EY 3.74 3.02 3.02 3.83 1.05 2.40 1.68 70.41%
  QoQ % 23.84% 0.00% -21.15% 264.76% -56.25% 42.86% -
  Horiz. % 222.62% 179.76% 179.76% 227.98% 62.50% 142.86% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.45 0.48 0.44 0.45 0.44 0.48 0.51 -8.00%
  QoQ % -6.25% 9.09% -2.22% 2.27% -8.33% -5.88% -
  Horiz. % 88.24% 94.12% 86.27% 88.24% 86.27% 94.12% 100.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 22/02/08 21/11/07 29/08/07 29/05/07 23/02/07 29/11/06 -
Price 2.7300 2.8000 2.7500 2.4500 2.7500 2.8600 2.6300 -
P/RPS 60.61 54.22 81.97 98.58 113.05 74.55 107.58 -31.76%
  QoQ % 11.79% -33.85% -16.85% -12.80% 51.64% -30.70% -
  Horiz. % 56.34% 50.40% 76.19% 91.63% 105.08% 69.30% 100.00%
P/EPS 27.41 32.63 33.83 23.52 100.36 44.62 54.91 -37.05%
  QoQ % -16.00% -3.55% 43.84% -76.56% 124.92% -18.74% -
  Horiz. % 49.92% 59.42% 61.61% 42.83% 182.77% 81.26% 100.00%
EY 3.65 3.06 2.96 4.25 1.00 2.24 1.82 58.96%
  QoQ % 19.28% 3.38% -30.35% 325.00% -55.36% 23.08% -
  Horiz. % 200.55% 168.13% 162.64% 233.52% 54.95% 123.08% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.47 0.47 0.45 0.40 0.47 0.51 0.47 -
  QoQ % 0.00% 4.44% 12.50% -14.89% -7.84% 8.51% -
  Horiz. % 100.00% 100.00% 95.74% 85.11% 100.00% 108.51% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers