Highlights

[KLUANG] QoQ 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 -     30.50%    YoY -     -127.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 1,475 2,139 1,380 1,644 1,214 1,961 1,947 -16.91%
  QoQ % -31.04% 55.00% -16.06% 35.42% -38.09% 0.72% -
  Horiz. % 75.76% 109.86% 70.88% 84.44% 62.35% 100.72% 100.00%
PBT -303 1,743 2,541 -1,690 -2,461 -168 -421 -19.71%
  QoQ % -117.38% -31.40% 250.36% 31.33% -1,364.88% 60.10% -
  Horiz. % 71.97% -414.01% -603.56% 401.43% 584.56% 39.90% 100.00%
Tax -179 -133 -85 -83 -90 29 -156 9.61%
  QoQ % -34.59% -56.47% -2.41% 7.78% -410.34% 118.59% -
  Horiz. % 114.74% 85.26% 54.49% 53.21% 57.69% -18.59% 100.00%
NP -482 1,610 2,456 -1,773 -2,551 -139 -577 -11.31%
  QoQ % -129.94% -34.45% 238.52% 30.50% -1,735.25% 75.91% -
  Horiz. % 83.54% -279.03% -425.65% 307.28% 442.11% 24.09% 100.00%
NP to SH -482 1,610 2,456 -1,773 -2,551 -139 -577 -11.31%
  QoQ % -129.94% -34.45% 238.52% 30.50% -1,735.25% 75.91% -
  Horiz. % 83.54% -279.03% -425.65% 307.28% 442.11% 24.09% 100.00%
Tax Rate - % 7.63 % 3.35 % - % - % - % - % -
  QoQ % 0.00% 127.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 227.76% 100.00% - - - -
Total Cost 1,957 529 -1,076 3,417 3,765 2,100 2,524 -15.61%
  QoQ % 269.94% 149.16% -131.49% -9.24% 79.29% -16.80% -
  Horiz. % 77.54% 20.96% -42.63% 135.38% 149.17% 83.20% 100.00%
Net Worth 373,272 367,037 355,156 330,433 309,284 317,052 349,746 4.44%
  QoQ % 1.70% 3.35% 7.48% 6.84% -2.45% -9.35% -
  Horiz. % 106.73% 104.94% 101.55% 94.48% 88.43% 90.65% 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 373,272 367,037 355,156 330,433 309,284 317,052 349,746 4.44%
  QoQ % 1.70% 3.35% 7.48% 6.84% -2.45% -9.35% -
  Horiz. % 106.73% 104.94% 101.55% 94.48% 88.43% 90.65% 100.00%
NOSH 60,249 60,299 60,196 60,101 60,165 60,434 60,104 0.16%
  QoQ % -0.08% 0.17% 0.16% -0.11% -0.45% 0.55% -
  Horiz. % 100.24% 100.33% 100.15% 100.00% 100.10% 100.55% 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 -32.68 % 75.27 % 177.97 % -107.85 % -210.13 % -7.09 % -29.64 % 6.73%
  QoQ % -143.42% -57.71% 265.02% 48.67% -2,863.75% 76.08% -
  Horiz. % 110.26% -253.95% -600.44% 363.87% 708.94% 23.92% 100.00%
ROE -0.13 % 0.44 % 0.69 % -0.54 % -0.82 % -0.04 % -0.16 % -12.94%
  QoQ % -129.55% -36.23% 227.78% 34.15% -1,950.00% 75.00% -
  Horiz. % 81.25% -275.00% -431.25% 337.50% 512.50% 25.00% 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 2.45 3.55 2.29 2.74 2.02 3.24 3.24 -17.01%
  QoQ % -30.99% 55.02% -16.42% 35.64% -37.65% 0.00% -
  Horiz. % 75.62% 109.57% 70.68% 84.57% 62.35% 100.00% 100.00%
EPS -0.80 2.67 4.08 -2.95 -4.24 -0.23 -0.96 -11.45%
  QoQ % -129.96% -34.56% 238.31% 30.42% -1,743.48% 76.04% -
  Horiz. % 83.33% -278.13% -425.00% 307.29% 441.67% 23.96% 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 2.33 3.39 2.18 2.60 1.92 3.10 3.08 -16.99%
  QoQ % -31.27% 55.50% -16.15% 35.42% -38.06% 0.65% -
  Horiz. % 75.65% 110.06% 70.78% 84.42% 62.34% 100.65% 100.00%
EPS -0.76 2.55 3.89 -2.81 -4.04 -0.22 -0.91 -11.33%
  QoQ % -129.80% -34.45% 238.43% 30.45% -1,736.36% 75.82% -
  Horiz. % 83.52% -280.22% -427.47% 308.79% 443.96% 24.18% 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 5.9088 5.8101 5.6221 5.2307 4.8959 5.0189 5.5364 4.44%
  QoQ % 1.70% 3.34% 7.48% 6.84% -2.45% -9.35% -
  Horiz. % 106.73% 104.94% 101.55% 94.48% 88.43% 90.65% 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 92.72 62.02 99.45 70.56 88.71 57.94 71.00 19.49%
  QoQ % 49.50% -37.64% 40.94% -20.46% 53.11% -18.39% -
  Horiz. % 130.59% 87.35% 140.07% 99.38% 124.94% 81.61% 100.00%
P/EPS -283.75 82.40 55.88 -65.42 -42.22 -817.39 -239.58 11.95%
  QoQ % -444.36% 47.46% 185.42% -54.95% 94.83% -241.18% -
  Horiz. % 118.44% -34.39% -23.32% 27.31% 17.62% 341.18% 100.00%
EY -0.35 1.21 1.79 -1.53 -2.37 -0.12 -0.42 -11.45%
  QoQ % -128.93% -32.40% 216.99% 35.44% -1,875.00% 71.43% -
  Horiz. % 83.33% -288.10% -426.19% 364.29% 564.29% 28.57% 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 91.50 64.56 87.68 80.43 95.15 55.78 61.12 30.90%
  QoQ % 41.73% -26.37% 9.01% -15.47% 70.58% -8.74% -
  Horiz. % 149.71% 105.63% 143.46% 131.59% 155.68% 91.26% 100.00%
P/EPS -280.00 85.77 49.26 -74.58 -45.28 -786.96 -206.25 22.63%
  QoQ % -426.45% 74.12% 166.05% -64.71% 94.25% -281.56% -
  Horiz. % 135.76% -41.59% -23.88% 36.16% 21.95% 381.56% 100.00%
EY -0.36 1.17 2.03 -1.34 -2.21 -0.13 -0.48 -17.47%
  QoQ % -130.77% -42.36% 251.49% 39.37% -1,600.00% 72.92% -
  Horiz. % 75.00% -243.75% -422.92% 279.17% 460.42% 27.08% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

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: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
4. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
5. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
6. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
7. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
8. Anwar to meet Agong tomorrow, but aide says scheduled ‘long time ago’ save malaysia!!!
Partners & Brokers