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 - 63,171
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.
 


 

347  380  481  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.345+0.045 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.420.00 
 FGV 1.41+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers