Highlights

[KLUANG] QoQ Quarter Result on 2010-03-31 [#3]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 20-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     -129.94%    YoY -     81.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,639 1,321 1,416 1,475 2,139 1,380 1,644 36.98%
  QoQ % 99.77% -6.71% -4.00% -31.04% 55.00% -16.06% -
  Horiz. % 160.52% 80.35% 86.13% 89.72% 130.11% 83.94% 100.00%
PBT 3,884 4,567 4,726 -303 1,743 2,541 -1,690 -
  QoQ % -14.96% -3.36% 1,659.74% -117.38% -31.40% 250.36% -
  Horiz. % -229.82% -270.24% -279.64% 17.93% -103.14% -150.36% 100.00%
Tax -154 -165 201 -179 -133 -85 -83 50.82%
  QoQ % 6.67% -182.09% 212.29% -34.59% -56.47% -2.41% -
  Horiz. % 185.54% 198.80% -242.17% 215.66% 160.24% 102.41% 100.00%
NP 3,730 4,402 4,927 -482 1,610 2,456 -1,773 -
  QoQ % -15.27% -10.66% 1,122.20% -129.94% -34.45% 238.52% -
  Horiz. % -210.38% -248.28% -277.89% 27.19% -90.81% -138.52% 100.00%
NP to SH 3,730 4,402 4,927 -482 1,610 2,456 -1,773 -
  QoQ % -15.27% -10.66% 1,122.20% -129.94% -34.45% 238.52% -
  Horiz. % -210.38% -248.28% -277.89% 27.19% -90.81% -138.52% 100.00%
Tax Rate 3.96 % 3.61 % -4.25 % - % 7.63 % 3.35 % - % -
  QoQ % 9.70% 184.94% 0.00% 0.00% 127.76% 0.00% -
  Horiz. % 118.21% 107.76% -126.87% 0.00% 227.76% 100.00% -
Total Cost -1,091 -3,081 -3,511 1,957 529 -1,076 3,417 -
  QoQ % 64.59% 12.25% -279.41% 269.94% 149.16% -131.49% -
  Horiz. % -31.93% -90.17% -102.75% 57.27% 15.48% -31.49% 100.00%
Net Worth 391,072 379,372 376,653 373,272 367,037 355,156 330,433 11.85%
  QoQ % 3.08% 0.72% 0.91% 1.70% 3.35% 7.48% -
  Horiz. % 118.35% 114.81% 113.99% 112.96% 111.08% 107.48% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 391,072 379,372 376,653 373,272 367,037 355,156 330,433 11.85%
  QoQ % 3.08% 0.72% 0.91% 1.70% 3.35% 7.48% -
  Horiz. % 118.35% 114.81% 113.99% 112.96% 111.08% 107.48% 100.00%
NOSH 60,161 60,218 60,158 60,249 60,299 60,196 60,101 0.07%
  QoQ % -0.10% 0.10% -0.15% -0.08% 0.17% 0.16% -
  Horiz. % 100.10% 100.19% 100.09% 100.25% 100.33% 100.16% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 141.34 % 333.23 % 347.95 % -32.68 % 75.27 % 177.97 % -107.85 % -
  QoQ % -57.58% -4.23% 1,164.72% -143.42% -57.71% 265.02% -
  Horiz. % -131.05% -308.98% -322.62% 30.30% -69.79% -165.02% 100.00%
ROE 0.95 % 1.16 % 1.31 % -0.13 % 0.44 % 0.69 % -0.54 % -
  QoQ % -18.10% -11.45% 1,107.69% -129.55% -36.23% 227.78% -
  Horiz. % -175.93% -214.81% -242.59% 24.07% -81.48% -127.78% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.39 2.19 2.35 2.45 3.55 2.29 2.74 36.81%
  QoQ % 100.46% -6.81% -4.08% -30.99% 55.02% -16.42% -
  Horiz. % 160.22% 79.93% 85.77% 89.42% 129.56% 83.58% 100.00%
EPS 6.20 7.31 8.19 -0.80 2.67 4.08 -2.95 -
  QoQ % -15.18% -10.74% 1,123.75% -129.96% -34.56% 238.31% -
  Horiz. % -210.17% -247.80% -277.63% 27.12% -90.51% -138.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 6.5004 6.2999 6.2610 6.1954 6.0869 5.9000 5.4979 11.78%
  QoQ % 3.18% 0.62% 1.06% 1.78% 3.17% 7.31% -
  Horiz. % 118.23% 114.59% 113.88% 112.69% 110.71% 107.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.18 2.09 2.24 2.33 3.39 2.18 2.60 37.12%
  QoQ % 100.00% -6.70% -3.86% -31.27% 55.50% -16.15% -
  Horiz. % 160.77% 80.38% 86.15% 89.62% 130.38% 83.85% 100.00%
EPS 5.90 6.97 7.80 -0.76 2.55 3.89 -2.81 -
  QoQ % -15.35% -10.64% 1,126.32% -129.80% -34.45% 238.43% -
  Horiz. % -209.96% -248.04% -277.58% 27.05% -90.75% -138.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 6.1906 6.0054 5.9624 5.9088 5.8101 5.6221 5.2307 11.85%
  QoQ % 3.08% 0.72% 0.91% 1.70% 3.34% 7.48% -
  Horiz. % 118.35% 114.81% 113.99% 112.96% 111.08% 107.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.8900 2.2000 1.8800 2.2700 2.2000 2.2800 1.9300 -
P/RPS 65.88 100.29 79.87 92.72 62.02 99.45 70.56 -4.46%
  QoQ % -34.31% 25.57% -13.86% 49.50% -37.64% 40.94% -
  Horiz. % 93.37% 142.13% 113.19% 131.41% 87.90% 140.94% 100.00%
P/EPS 46.61 30.10 22.95 -283.75 82.40 55.88 -65.42 -
  QoQ % 54.85% 31.15% 108.09% -444.36% 47.46% 185.42% -
  Horiz. % -71.25% -46.01% -35.08% 433.74% -125.96% -85.42% 100.00%
EY 2.15 3.32 4.36 -0.35 1.21 1.79 -1.53 -
  QoQ % -35.24% -23.85% 1,345.71% -128.93% -32.40% 216.99% -
  Horiz. % -140.52% -216.99% -284.97% 22.88% -79.08% -116.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.35 0.30 0.37 0.36 0.39 0.35 16.43%
  QoQ % 25.71% 16.67% -18.92% 2.78% -7.69% 11.43% -
  Horiz. % 125.71% 100.00% 85.71% 105.71% 102.86% 111.43% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 27/08/10 20/05/10 22/02/10 24/11/09 28/08/09 -
Price 2.6500 2.8700 2.2500 2.2400 2.2900 2.0100 2.2000 -
P/RPS 60.41 130.83 95.59 91.50 64.56 87.68 80.43 -17.33%
  QoQ % -53.83% 36.87% 4.47% 41.73% -26.37% 9.01% -
  Horiz. % 75.11% 162.66% 118.85% 113.76% 80.27% 109.01% 100.00%
P/EPS 42.74 39.26 27.47 -280.00 85.77 49.26 -74.58 -
  QoQ % 8.86% 42.92% 109.81% -426.45% 74.12% 166.05% -
  Horiz. % -57.31% -52.64% -36.83% 375.44% -115.00% -66.05% 100.00%
EY 2.34 2.55 3.64 -0.36 1.17 2.03 -1.34 -
  QoQ % -8.24% -29.95% 1,111.11% -130.77% -42.36% 251.49% -
  Horiz. % -174.63% -190.30% -271.64% 26.87% -87.31% -151.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.46 0.36 0.36 0.38 0.34 0.40 1.66%
  QoQ % -10.87% 27.78% 0.00% -5.26% 11.76% -15.00% -
  Horiz. % 102.50% 115.00% 90.00% 90.00% 95.00% 85.00% 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.
 


 

375  384  489  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.36-0.005 
 SAPNRG-WA 0.145+0.01 
 ORION 0.205+0.015 
 DESTINI 0.34+0.025 
 PUC 0.105-0.005 
 IRIS 0.15+0.01 
 APFT 0.02+0.005 
 ARMADA 0.20+0.01 
 HSI-C3V 0.125+0.02 
 DAYANG 1.62-0.09 
Partners & Brokers