Highlights

[KLUANG] QoQ Quarter Result on 2009-03-31 [#3]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     -1,735.25%    YoY -     -142.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,139 1,380 1,644 1,214 1,961 1,947 2,512 -10.14%
  QoQ % 55.00% -16.06% 35.42% -38.09% 0.72% -22.49% -
  Horiz. % 85.15% 54.94% 65.45% 48.33% 78.07% 77.51% 100.00%
PBT 1,743 2,541 -1,690 -2,461 -168 -421 6,759 -59.39%
  QoQ % -31.40% 250.36% 31.33% -1,364.88% 60.10% -106.23% -
  Horiz. % 25.79% 37.59% -25.00% -36.41% -2.49% -6.23% 100.00%
Tax -133 -85 -83 -90 29 -156 -375 -49.80%
  QoQ % -56.47% -2.41% 7.78% -410.34% 118.59% 58.40% -
  Horiz. % 35.47% 22.67% 22.13% 24.00% -7.73% 41.60% 100.00%
NP 1,610 2,456 -1,773 -2,551 -139 -577 6,384 -59.98%
  QoQ % -34.45% 238.52% 30.50% -1,735.25% 75.91% -109.04% -
  Horiz. % 25.22% 38.47% -27.77% -39.96% -2.18% -9.04% 100.00%
NP to SH 1,610 2,456 -1,773 -2,551 -139 -577 6,384 -59.98%
  QoQ % -34.45% 238.52% 30.50% -1,735.25% 75.91% -109.04% -
  Horiz. % 25.22% 38.47% -27.77% -39.96% -2.18% -9.04% 100.00%
Tax Rate 7.63 % 3.35 % - % - % - % - % 5.55 % 23.57%
  QoQ % 127.76% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.48% 60.36% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 529 -1,076 3,417 3,765 2,100 2,524 -3,872 -
  QoQ % 149.16% -131.49% -9.24% 79.29% -16.80% 165.19% -
  Horiz. % -13.66% 27.79% -88.25% -97.24% -54.24% -65.19% 100.00%
Net Worth 367,037 355,156 330,433 309,284 317,052 349,746 361,063 1.10%
  QoQ % 3.35% 7.48% 6.84% -2.45% -9.35% -3.13% -
  Horiz. % 101.65% 98.36% 91.52% 85.66% 87.81% 96.87% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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% 100.00% -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 367,037 355,156 330,433 309,284 317,052 349,746 361,063 1.10%
  QoQ % 3.35% 7.48% 6.84% -2.45% -9.35% -3.13% -
  Horiz. % 101.65% 98.36% 91.52% 85.66% 87.81% 96.87% 100.00%
NOSH 60,299 60,196 60,101 60,165 60,434 60,104 60,177 0.14%
  QoQ % 0.17% 0.16% -0.11% -0.45% 0.55% -0.12% -
  Horiz. % 100.20% 100.03% 99.87% 99.98% 100.43% 99.88% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 75.27 % 177.97 % -107.85 % -210.13 % -7.09 % -29.64 % 254.14 % -55.47%
  QoQ % -57.71% 265.02% 48.67% -2,863.75% 76.08% -111.66% -
  Horiz. % 29.62% 70.03% -42.44% -82.68% -2.79% -11.66% 100.00%
ROE 0.44 % 0.69 % -0.54 % -0.82 % -0.04 % -0.16 % 1.77 % -60.36%
  QoQ % -36.23% 227.78% 34.15% -1,950.00% 75.00% -109.04% -
  Horiz. % 24.86% 38.98% -30.51% -46.33% -2.26% -9.04% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.55 2.29 2.74 2.02 3.24 3.24 4.17 -10.15%
  QoQ % 55.02% -16.42% 35.64% -37.65% 0.00% -22.30% -
  Horiz. % 85.13% 54.92% 65.71% 48.44% 77.70% 77.70% 100.00%
EPS 2.67 4.08 -2.95 -4.24 -0.23 -0.96 10.61 -60.04%
  QoQ % -34.56% 238.31% 30.42% -1,743.48% 76.04% -109.05% -
  Horiz. % 25.16% 38.45% -27.80% -39.96% -2.17% -9.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.87 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 6.0869 5.9000 5.4979 5.1406 5.2462 5.8190 6.0000 0.96%
  QoQ % 3.17% 7.31% 6.95% -2.01% -9.84% -3.02% -
  Horiz. % 101.45% 98.33% 91.63% 85.68% 87.44% 96.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.39 2.18 2.60 1.92 3.10 3.08 3.98 -10.12%
  QoQ % 55.50% -16.15% 35.42% -38.06% 0.65% -22.61% -
  Horiz. % 85.18% 54.77% 65.33% 48.24% 77.89% 77.39% 100.00%
EPS 2.55 3.89 -2.81 -4.04 -0.22 -0.91 10.11 -59.98%
  QoQ % -34.45% 238.43% 30.45% -1,736.36% 75.82% -109.00% -
  Horiz. % 25.22% 38.48% -27.79% -39.96% -2.18% -9.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 5.8101 5.6221 5.2307 4.8959 5.0189 5.5364 5.7156 1.10%
  QoQ % 3.34% 7.48% 6.84% -2.45% -9.35% -3.14% -
  Horiz. % 101.65% 98.36% 91.52% 85.66% 87.81% 96.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.2000 2.2800 1.9300 1.7900 1.8800 2.3000 2.5200 -
P/RPS 62.02 99.45 70.56 88.71 57.94 71.00 60.37 1.81%
  QoQ % -37.64% 40.94% -20.46% 53.11% -18.39% 17.61% -
  Horiz. % 102.73% 164.73% 116.88% 146.94% 95.97% 117.61% 100.00%
P/EPS 82.40 55.88 -65.42 -42.22 -817.39 -239.58 23.75 128.66%
  QoQ % 47.46% 185.42% -54.95% 94.83% -241.18% -1,108.76% -
  Horiz. % 346.95% 235.28% -275.45% -177.77% -3,441.64% -1,008.76% 100.00%
EY 1.21 1.79 -1.53 -2.37 -0.12 -0.42 4.21 -56.35%
  QoQ % -32.40% 216.99% 35.44% -1,875.00% 71.43% -109.98% -
  Horiz. % 28.74% 42.52% -36.34% -56.29% -2.85% -9.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.36 0.39 0.35 0.35 0.36 0.40 0.42 -9.74%
  QoQ % -7.69% 11.43% 0.00% -2.78% -10.00% -4.76% -
  Horiz. % 85.71% 92.86% 83.33% 83.33% 85.71% 95.24% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 24/11/09 28/08/09 29/05/09 25/02/09 27/11/08 29/08/08 -
Price 2.2900 2.0100 2.2000 1.9200 1.8100 1.9800 2.5000 -
P/RPS 64.56 87.68 80.43 95.15 55.78 61.12 59.89 5.12%
  QoQ % -26.37% 9.01% -15.47% 70.58% -8.74% 2.05% -
  Horiz. % 107.80% 146.40% 134.30% 158.87% 93.14% 102.05% 100.00%
P/EPS 85.77 49.26 -74.58 -45.28 -786.96 -206.25 23.57 136.03%
  QoQ % 74.12% 166.05% -64.71% 94.25% -281.56% -975.05% -
  Horiz. % 363.89% 208.99% -316.42% -192.11% -3,338.82% -875.05% 100.00%
EY 1.17 2.03 -1.34 -2.21 -0.13 -0.48 4.24 -57.52%
  QoQ % -42.36% 251.49% 39.37% -1,600.00% 72.92% -111.32% -
  Horiz. % 27.59% 47.88% -31.60% -52.12% -3.07% -11.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.94 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.38 0.34 0.40 0.37 0.35 0.34 0.42 -6.44%
  QoQ % 11.76% -15.00% 8.11% 5.71% 2.94% -19.05% -
  Horiz. % 90.48% 80.95% 95.24% 88.10% 83.33% 80.95% 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.
 


 

1910 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 1.700.00 
 UCREST 0.2550.00 
 PINEAPP 0.320.00 
 PUC 0.0950.00 
 WILLOW 0.440.00 
 IRIS 0.1450.00 
 BTECH 0.360.00 
 3A 0.950.00 
 M3TECH 0.050.00 
Partners & Brokers