[KLUANG] QoQ Quarter Result on 2012-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,204 2,140 1,614 1,520 1,464 2,290 1,889 -25.92% QoQ % -43.74% 32.59% 6.18% 3.83% -36.07% 21.23% - Horiz. % 63.74% 113.29% 85.44% 80.47% 77.50% 121.23% 100.00%
PBT -557 2,032 3,237 2,526 3,911 1,129 -135 157.02% QoQ % -127.41% -37.23% 28.15% -35.41% 246.41% 936.30% - Horiz. % 412.59% -1,505.19% -2,397.78% -1,871.11% -2,897.04% -836.30% 100.00%
Tax -111 -128 -141 -123 -118 -224 -199 -32.21% QoQ % 13.28% 9.22% -14.63% -4.24% 47.32% -12.56% - Horiz. % 55.78% 64.32% 70.85% 61.81% 59.30% 112.56% 100.00%
NP -668 1,904 3,096 2,403 3,793 905 -334 58.67% QoQ % -135.08% -38.50% 28.84% -36.65% 319.12% 370.96% - Horiz. % 200.00% -570.06% -926.95% -719.46% -1,135.63% -270.96% 100.00%
NP to SH -668 1,904 3,096 2,403 3,793 905 -334 58.67% QoQ % -135.08% -38.50% 28.84% -36.65% 319.12% 370.96% - Horiz. % 200.00% -570.06% -926.95% -719.46% -1,135.63% -270.96% 100.00%
Tax Rate - % 6.30 % 4.36 % 4.87 % 3.02 % 19.84 % - % - QoQ % 0.00% 44.50% -10.47% 61.26% -84.78% 0.00% - Horiz. % 0.00% 31.75% 21.98% 24.55% 15.22% 100.00% -
Total Cost 1,872 236 -1,482 -883 -2,329 1,385 2,223 -10.82% QoQ % 693.22% 115.92% -67.84% 62.09% -268.16% -37.70% - Horiz. % 84.21% 10.62% -66.67% -39.72% -104.77% 62.30% 100.00%
Net Worth 424,167 409,902 404,521 386,834 386,139 369,252 373,685 8.81% QoQ % 3.48% 1.33% 4.57% 0.18% 4.57% -1.19% - Horiz. % 113.51% 109.69% 108.25% 103.52% 103.33% 98.81% 100.00%
Dividend 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 680 - - - 686 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 99.19% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 21.98 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Equity 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 424,167 409,902 404,521 386,834 386,139 369,252 373,685 8.81% QoQ % 3.48% 1.33% 4.57% 0.18% 4.57% -1.19% - Horiz. % 113.51% 109.69% 108.25% 103.52% 103.33% 98.81% 100.00%
NOSH 60,180 60,253 60,233 60,225 60,206 60,333 60,727 -0.60% QoQ % -0.12% 0.03% 0.01% 0.03% -0.21% -0.65% - Horiz. % 99.10% 99.22% 99.19% 99.17% 99.14% 99.35% 100.00%
Ratio Analysis 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -55.48 % 88.97 % 191.82 % 158.09 % 259.08 % 39.52 % -17.68 % 114.19% QoQ % -162.36% -53.62% 21.34% -38.98% 555.57% 323.53% - Horiz. % 313.80% -503.22% -1,084.95% -894.17% -1,465.38% -223.53% 100.00%
ROE -0.16 % 0.46 % 0.77 % 0.62 % 0.98 % 0.25 % -0.09 % 46.70% QoQ % -134.78% -40.26% 24.19% -36.73% 292.00% 377.78% - Horiz. % 177.78% -511.11% -855.56% -688.89% -1,088.89% -277.78% 100.00%
Per Share 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.00 3.55 2.68 2.52 2.43 3.80 3.11 -25.48% QoQ % -43.66% 32.46% 6.35% 3.70% -36.05% 22.19% - Horiz. % 64.31% 114.15% 86.17% 81.03% 78.14% 122.19% 100.00%
EPS -1.11 3.16 5.14 3.99 6.30 1.50 -0.55 59.63% QoQ % -135.13% -38.52% 28.82% -36.67% 320.00% 372.73% - Horiz. % 201.82% -574.55% -934.55% -725.45% -1,145.45% -272.73% 100.00%
DPS 0.00 0.00 1.13 0.00 0.00 0.00 1.13 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 7.0483 6.8030 6.7159 6.4231 6.4136 6.1202 6.1535 9.46% QoQ % 3.61% 1.30% 4.56% 0.15% 4.79% -0.54% - Horiz. % 114.54% 110.55% 109.14% 104.38% 104.23% 99.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.91 3.39 2.55 2.41 2.32 3.63 2.99 -25.81% QoQ % -43.66% 32.94% 5.81% 3.88% -36.09% 21.40% - Horiz. % 63.88% 113.38% 85.28% 80.60% 77.59% 121.40% 100.00%
EPS -1.06 3.01 4.90 3.80 6.00 1.43 -0.53 58.67% QoQ % -135.22% -38.57% 28.95% -36.67% 319.58% 369.81% - Horiz. % 200.00% -567.92% -924.53% -716.98% -1,132.08% -269.81% 100.00%
DPS 0.00 0.00 1.08 0.00 0.00 0.00 1.09 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 99.08% 0.00% 0.00% 0.00% 100.00%
NAPS 6.7145 6.4887 6.4035 6.1235 6.1125 5.8452 5.9154 8.81% QoQ % 3.48% 1.33% 4.57% 0.18% 4.57% -1.19% - Horiz. % 113.51% 109.69% 108.25% 103.52% 103.33% 98.81% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.0100 2.9500 2.8700 2.5000 2.6600 2.6500 2.4000 -
P/RPS 150.45 83.06 107.11 99.06 109.39 69.82 77.15 56.03% QoQ % 81.13% -22.45% 8.13% -9.44% 56.67% -9.50% - Horiz. % 195.01% 107.66% 138.83% 128.40% 141.79% 90.50% 100.00%
P/EPS -271.17 93.35 55.84 62.66 42.22 176.67 -436.36 -27.16% QoQ % -390.49% 67.17% -10.88% 48.41% -76.10% 140.49% - Horiz. % 62.14% -21.39% -12.80% -14.36% -9.68% -40.49% 100.00%
EY -0.37 1.07 1.79 1.60 2.37 0.57 -0.23 37.25% QoQ % -134.58% -40.22% 11.87% -32.49% 315.79% 347.83% - Horiz. % 160.87% -465.22% -778.26% -695.65% -1,030.43% -247.83% 100.00%
DY 0.00 0.00 0.39 0.00 0.00 0.00 0.47 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 82.98% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.43 0.43 0.43 0.39 0.41 0.43 0.39 6.72% QoQ % 0.00% 0.00% 10.26% -4.88% -4.65% 10.26% - Horiz. % 110.26% 110.26% 110.26% 100.00% 105.13% 110.26% 100.00%
Price Multiplier on Announcement Date 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 21/11/12 28/08/12 29/05/12 29/02/12 24/11/11 -
Price 3.1500 3.0000 2.9100 2.8500 2.6800 2.7200 2.5800 -
P/RPS 157.45 84.47 108.60 112.92 110.21 71.66 82.94 53.26% QoQ % 86.40% -22.22% -3.83% 2.46% 53.80% -13.60% - Horiz. % 189.84% 101.84% 130.94% 136.15% 132.88% 86.40% 100.00%
P/EPS -283.78 94.94 56.61 71.43 42.54 181.33 -469.09 -28.45% QoQ % -398.90% 67.71% -20.75% 67.91% -76.54% 138.66% - Horiz. % 60.50% -20.24% -12.07% -15.23% -9.07% -38.66% 100.00%
EY -0.35 1.05 1.77 1.40 2.35 0.55 -0.21 40.53% QoQ % -133.33% -40.68% 26.43% -40.43% 327.27% 361.90% - Horiz. % 166.67% -500.00% -842.86% -666.67% -1,119.05% -261.90% 100.00%
DY 0.00 0.00 0.39 0.00 0.00 0.00 0.44 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 88.64% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.45 0.44 0.43 0.44 0.42 0.44 0.42 4.70% QoQ % 2.27% 2.33% -2.27% 4.76% -4.55% 4.76% - Horiz. % 107.14% 104.76% 102.38% 104.76% 100.00% 104.76% 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.
Comment
KLU Jun 12 Qtr Rpt-Bursa.pdf 
