Highlights

[KLUANG] QoQ Quarter Result on 2008-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 25-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Dec-2008  [#2]
Profit Trend QoQ -     75.91%    YoY -     -102.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,380 1,644 1,214 1,961 1,947 2,512 2,710 -36.21%
  QoQ % -16.06% 35.42% -38.09% 0.72% -22.49% -7.31% -
  Horiz. % 50.92% 60.66% 44.80% 72.36% 71.85% 92.69% 100.00%
PBT 2,541 -1,690 -2,461 -168 -421 6,759 6,392 -45.91%
  QoQ % 250.36% 31.33% -1,364.88% 60.10% -106.23% 5.74% -
  Horiz. % 39.75% -26.44% -38.50% -2.63% -6.59% 105.74% 100.00%
Tax -85 -83 -90 29 -156 -375 -399 -64.30%
  QoQ % -2.41% 7.78% -410.34% 118.59% 58.40% 6.02% -
  Horiz. % 21.30% 20.80% 22.56% -7.27% 39.10% 93.98% 100.00%
NP 2,456 -1,773 -2,551 -139 -577 6,384 5,993 -44.80%
  QoQ % 238.52% 30.50% -1,735.25% 75.91% -109.04% 6.52% -
  Horiz. % 40.98% -29.58% -42.57% -2.32% -9.63% 106.52% 100.00%
NP to SH 2,456 -1,773 -2,551 -139 -577 6,384 5,993 -44.80%
  QoQ % 238.52% 30.50% -1,735.25% 75.91% -109.04% 6.52% -
  Horiz. % 40.98% -29.58% -42.57% -2.32% -9.63% 106.52% 100.00%
Tax Rate 3.35 % - % - % - % - % 5.55 % 6.24 % -33.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -11.06% -
  Horiz. % 53.69% 0.00% 0.00% 0.00% 0.00% 88.94% 100.00%
Total Cost -1,076 3,417 3,765 2,100 2,524 -3,872 -3,283 -52.43%
  QoQ % -131.49% -9.24% 79.29% -16.80% 165.19% -17.94% -
  Horiz. % 32.77% -104.08% -114.68% -63.97% -76.88% 117.94% 100.00%
Net Worth 355,156 330,433 309,284 317,052 349,746 361,063 352,431 0.51%
  QoQ % 7.48% 6.84% -2.45% -9.35% -3.13% 2.45% -
  Horiz. % 100.77% 93.76% 87.76% 89.96% 99.24% 102.45% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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% 100.00% - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 355,156 330,433 309,284 317,052 349,746 361,063 352,431 0.51%
  QoQ % 7.48% 6.84% -2.45% -9.35% -3.13% 2.45% -
  Horiz. % 100.77% 93.76% 87.76% 89.96% 99.24% 102.45% 100.00%
NOSH 60,196 60,101 60,165 60,434 60,104 60,177 60,170 0.03%
  QoQ % 0.16% -0.11% -0.45% 0.55% -0.12% 0.01% -
  Horiz. % 100.04% 99.89% 99.99% 100.44% 99.89% 100.01% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 177.97 % -107.85 % -210.13 % -7.09 % -29.64 % 254.14 % 221.14 % -13.47%
  QoQ % 265.02% 48.67% -2,863.75% 76.08% -111.66% 14.92% -
  Horiz. % 80.48% -48.77% -95.02% -3.21% -13.40% 114.92% 100.00%
ROE 0.69 % -0.54 % -0.82 % -0.04 % -0.16 % 1.77 % 1.70 % -45.15%
  QoQ % 227.78% 34.15% -1,950.00% 75.00% -109.04% 4.12% -
  Horiz. % 40.59% -31.76% -48.24% -2.35% -9.41% 104.12% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.29 2.74 2.02 3.24 3.24 4.17 4.50 -36.23%
  QoQ % -16.42% 35.64% -37.65% 0.00% -22.30% -7.33% -
  Horiz. % 50.89% 60.89% 44.89% 72.00% 72.00% 92.67% 100.00%
EPS 4.08 -2.95 -4.24 -0.23 -0.96 10.61 9.96 -44.81%
  QoQ % 238.31% 30.42% -1,743.48% 76.04% -109.05% 6.53% -
  Horiz. % 40.96% -29.62% -42.57% -2.31% -9.64% 106.53% 100.00%
DPS 0.00 0.00 0.00 0.00 1.87 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 5.9000 5.4979 5.1406 5.2462 5.8190 6.0000 5.8572 0.49%
  QoQ % 7.31% 6.95% -2.01% -9.84% -3.02% 2.44% -
  Horiz. % 100.73% 93.87% 87.77% 89.57% 99.35% 102.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.18 2.60 1.92 3.10 3.08 3.98 4.29 -36.29%
  QoQ % -16.15% 35.42% -38.06% 0.65% -22.61% -7.23% -
  Horiz. % 50.82% 60.61% 44.76% 72.26% 71.79% 92.77% 100.00%
EPS 3.89 -2.81 -4.04 -0.22 -0.91 10.11 9.49 -44.79%
  QoQ % 238.43% 30.45% -1,736.36% 75.82% -109.00% 6.53% -
  Horiz. % 40.99% -29.61% -42.57% -2.32% -9.59% 106.53% 100.00%
DPS 0.00 0.00 0.00 0.00 1.78 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 5.6221 5.2307 4.8959 5.0189 5.5364 5.7156 5.5789 0.52%
  QoQ % 7.48% 6.84% -2.45% -9.35% -3.14% 2.45% -
  Horiz. % 100.77% 93.76% 87.76% 89.96% 99.24% 102.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.2800 1.9300 1.7900 1.8800 2.3000 2.5200 2.6600 -
P/RPS 99.45 70.56 88.71 57.94 71.00 60.37 59.06 41.49%
  QoQ % 40.94% -20.46% 53.11% -18.39% 17.61% 2.22% -
  Horiz. % 168.39% 119.47% 150.20% 98.10% 120.22% 102.22% 100.00%
P/EPS 55.88 -65.42 -42.22 -817.39 -239.58 23.75 26.71 63.50%
  QoQ % 185.42% -54.95% 94.83% -241.18% -1,108.76% -11.08% -
  Horiz. % 209.21% -244.93% -158.07% -3,060.24% -896.97% 88.92% 100.00%
EY 1.79 -1.53 -2.37 -0.12 -0.42 4.21 3.74 -38.79%
  QoQ % 216.99% 35.44% -1,875.00% 71.43% -109.98% 12.57% -
  Horiz. % 47.86% -40.91% -63.37% -3.21% -11.23% 112.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.81 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.39 0.35 0.35 0.36 0.40 0.42 0.45 -9.09%
  QoQ % 11.43% 0.00% -2.78% -10.00% -4.76% -6.67% -
  Horiz. % 86.67% 77.78% 77.78% 80.00% 88.89% 93.33% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 28/08/09 29/05/09 25/02/09 27/11/08 29/08/08 30/05/08 -
Price 2.0100 2.2000 1.9200 1.8100 1.9800 2.5000 2.7300 -
P/RPS 87.68 80.43 95.15 55.78 61.12 59.89 60.61 27.88%
  QoQ % 9.01% -15.47% 70.58% -8.74% 2.05% -1.19% -
  Horiz. % 144.66% 132.70% 156.99% 92.03% 100.84% 98.81% 100.00%
P/EPS 49.26 -74.58 -45.28 -786.96 -206.25 23.57 27.41 47.76%
  QoQ % 166.05% -64.71% 94.25% -281.56% -975.05% -14.01% -
  Horiz. % 179.72% -272.09% -165.20% -2,871.07% -752.46% 85.99% 100.00%
EY 2.03 -1.34 -2.21 -0.13 -0.48 4.24 3.65 -32.35%
  QoQ % 251.49% 39.37% -1,600.00% 72.92% -111.32% 16.16% -
  Horiz. % 55.62% -36.71% -60.55% -3.56% -13.15% 116.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.94 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.34 0.40 0.37 0.35 0.34 0.42 0.47 -19.40%
  QoQ % -15.00% 8.11% 5.71% 2.94% -19.05% -10.64% -
  Horiz. % 72.34% 85.11% 78.72% 74.47% 72.34% 89.36% 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.
 


 

67  67  320  1731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.01-0.02 
 DYNACIA 0.10+0.005 
 SAPNRG-WA 0.15+0.015 
 PERDANA 0.425-0.005 
 SAPNRG 0.345+0.005 
 JAG 0.0550.00 
 HUBLINE 0.06+0.005 
 VS 1.04+0.02 
 HIBISCS 1.05+0.02 
 MTRONIC 0.085-0.005 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. Intraday Only - Dayang after Oversold. Going to rebound later? Oversold Chart
7. Dayang snaps rally after downgrade, short selling suspended Good Articles to Share
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers