Highlights

[KLUANG] QoQ TTM Result on 2008-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Jun-2008  [#4]
Profit Trend QoQ -     0.51%    YoY -     52.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 7,634 9,130 10,276 10,349 9,333 8,087 7,289 3.13%
  QoQ % -16.39% -11.15% -0.71% 10.89% 15.41% 10.95% -
  Horiz. % 104.73% 125.26% 140.98% 141.98% 128.04% 110.95% 100.00%
PBT 3,709 12,562 18,203 23,771 23,418 18,746 17,233 -64.05%
  QoQ % -70.47% -30.99% -23.42% 1.51% 24.92% 8.78% -
  Horiz. % 21.52% 72.90% 105.63% 137.94% 135.89% 108.78% 100.00%
Tax -592 -901 -1,241 -1,337 -1,097 -769 -560 3.77%
  QoQ % 34.30% 27.40% 7.18% -21.88% -42.65% -37.32% -
  Horiz. % 105.71% 160.89% 221.61% 238.75% 195.89% 137.32% 100.00%
NP 3,117 11,661 16,962 22,434 22,321 17,977 16,673 -67.27%
  QoQ % -73.27% -31.25% -24.39% 0.51% 24.16% 7.82% -
  Horiz. % 18.69% 69.94% 101.73% 134.55% 133.88% 107.82% 100.00%
NP to SH 3,117 11,661 16,962 22,434 22,321 17,977 16,673 -67.27%
  QoQ % -73.27% -31.25% -24.39% 0.51% 24.16% 7.82% -
  Horiz. % 18.69% 69.94% 101.73% 134.55% 133.88% 107.82% 100.00%
Tax Rate 15.96 % 7.17 % 6.82 % 5.62 % 4.68 % 4.10 % 3.25 % 188.63%
  QoQ % 122.59% 5.13% 21.35% 20.09% 14.15% 26.15% -
  Horiz. % 491.08% 220.62% 209.85% 172.92% 144.00% 126.15% 100.00%
Total Cost 4,517 -2,531 -6,686 -12,085 -12,988 -9,890 -9,384 -
  QoQ % 278.47% 62.14% 44.68% 6.95% -31.32% -5.39% -
  Horiz. % -48.14% 26.97% 71.25% 128.78% 138.41% 105.39% 100.00%
Net Worth 309,284 317,052 349,746 361,063 352,431 359,035 365,884 -10.59%
  QoQ % -2.45% -9.35% -3.13% 2.45% -1.84% -1.87% -
  Horiz. % 84.53% 86.65% 95.59% 98.68% 96.32% 98.13% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 0 0 0 439 439 439 439 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % 1.96 % 1.97 % 2.44 % 2.64 % -
  QoQ % 0.00% 0.00% 0.00% -0.51% -19.26% -7.58% -
  Horiz. % 0.00% 0.00% 0.00% 74.24% 74.62% 92.42% 100.00%
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 309,284 317,052 349,746 361,063 352,431 359,035 365,884 -10.59%
  QoQ % -2.45% -9.35% -3.13% 2.45% -1.84% -1.87% -
  Horiz. % 84.53% 86.65% 95.59% 98.68% 96.32% 98.13% 100.00%
NOSH 60,165 60,434 60,104 60,177 60,170 60,163 60,209 -0.05%
  QoQ % -0.45% 0.55% -0.12% 0.01% 0.01% -0.08% -
  Horiz. % 99.93% 100.37% 99.83% 99.95% 99.94% 99.92% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 40.83 % 127.72 % 165.06 % 216.77 % 239.16 % 222.30 % 228.74 % -68.26%
  QoQ % -68.03% -22.62% -23.85% -9.36% 7.58% -2.82% -
  Horiz. % 17.85% 55.84% 72.16% 94.77% 104.56% 97.18% 100.00%
ROE 1.01 % 3.68 % 4.85 % 6.21 % 6.33 % 5.01 % 4.56 % -63.36%
  QoQ % -72.55% -24.12% -21.90% -1.90% 26.35% 9.87% -
  Horiz. % 22.15% 80.70% 106.36% 136.18% 138.82% 109.87% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 12.69 15.11 17.10 17.20 15.51 13.44 12.11 3.17%
  QoQ % -16.02% -11.64% -0.58% 10.90% 15.40% 10.98% -
  Horiz. % 104.79% 124.77% 141.21% 142.03% 128.08% 110.98% 100.00%
EPS 5.18 19.30 28.22 37.28 37.10 29.88 27.69 -67.26%
  QoQ % -73.16% -31.61% -24.30% 0.49% 24.16% 7.91% -
  Horiz. % 18.71% 69.70% 101.91% 134.63% 133.98% 107.91% 100.00%
DPS 0.00 0.00 0.00 0.73 0.73 0.73 0.73 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 5.1406 5.2462 5.8190 6.0000 5.8572 5.9677 6.0769 -10.55%
  QoQ % -2.01% -9.84% -3.02% 2.44% -1.85% -1.80% -
  Horiz. % 84.59% 86.33% 95.76% 98.73% 96.38% 98.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 12.08 14.45 16.27 16.38 14.77 12.80 11.54 3.09%
  QoQ % -16.40% -11.19% -0.67% 10.90% 15.39% 10.92% -
  Horiz. % 104.68% 125.22% 140.99% 141.94% 127.99% 110.92% 100.00%
EPS 4.93 18.46 26.85 35.51 35.33 28.46 26.39 -67.29%
  QoQ % -73.29% -31.25% -24.39% 0.51% 24.14% 7.84% -
  Horiz. % 18.68% 69.95% 101.74% 134.56% 133.88% 107.84% 100.00%
DPS 0.00 0.00 0.00 0.70 0.70 0.70 0.70 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 4.8959 5.0189 5.5364 5.7156 5.5789 5.6835 5.7919 -10.59%
  QoQ % -2.45% -9.35% -3.14% 2.45% -1.84% -1.87% -
  Horiz. % 84.53% 86.65% 95.59% 98.68% 96.32% 98.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.7900 1.8800 2.3000 2.5200 2.6600 2.8400 2.6900 -
P/RPS 14.11 12.44 13.45 14.65 17.15 21.13 22.22 -26.10%
  QoQ % 13.42% -7.51% -8.19% -14.58% -18.84% -4.91% -
  Horiz. % 63.50% 55.99% 60.53% 65.93% 77.18% 95.09% 100.00%
P/EPS 34.55 9.74 8.15 6.76 7.17 9.50 9.71 132.89%
  QoQ % 254.72% 19.51% 20.56% -5.72% -24.53% -2.16% -
  Horiz. % 355.82% 100.31% 83.93% 69.62% 73.84% 97.84% 100.00%
EY 2.89 10.26 12.27 14.79 13.95 10.52 10.29 -57.08%
  QoQ % -71.83% -16.38% -17.04% 6.02% 32.60% 2.24% -
  Horiz. % 28.09% 99.71% 119.24% 143.73% 135.57% 102.24% 100.00%
DY 0.00 0.00 0.00 0.29 0.27 0.26 0.27 -
  QoQ % 0.00% 0.00% 0.00% 7.41% 3.85% -3.70% -
  Horiz. % 0.00% 0.00% 0.00% 107.41% 100.00% 96.30% 100.00%
P/NAPS 0.35 0.36 0.40 0.42 0.45 0.48 0.44 -14.14%
  QoQ % -2.78% -10.00% -4.76% -6.67% -6.25% 9.09% -
  Horiz. % 79.55% 81.82% 90.91% 95.45% 102.27% 109.09% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 25/02/09 27/11/08 29/08/08 30/05/08 22/02/08 21/11/07 -
Price 1.9200 1.8100 1.9800 2.5000 2.7300 2.8000 2.7500 -
P/RPS 15.13 11.98 11.58 14.54 17.60 20.83 22.72 -23.72%
  QoQ % 26.29% 3.45% -20.36% -17.39% -15.51% -8.32% -
  Horiz. % 66.59% 52.73% 50.97% 64.00% 77.46% 91.68% 100.00%
P/EPS 37.06 9.38 7.02 6.71 7.36 9.37 9.93 140.41%
  QoQ % 295.10% 33.62% 4.62% -8.83% -21.45% -5.64% -
  Horiz. % 373.21% 94.46% 70.69% 67.57% 74.12% 94.36% 100.00%
EY 2.70 10.66 14.25 14.91 13.59 10.67 10.07 -58.39%
  QoQ % -74.67% -25.19% -4.43% 9.71% 27.37% 5.96% -
  Horiz. % 26.81% 105.86% 141.51% 148.06% 134.96% 105.96% 100.00%
DY 0.00 0.00 0.00 0.29 0.27 0.26 0.27 -
  QoQ % 0.00% 0.00% 0.00% 7.41% 3.85% -3.70% -
  Horiz. % 0.00% 0.00% 0.00% 107.41% 100.00% 96.30% 100.00%
P/NAPS 0.37 0.35 0.34 0.42 0.47 0.47 0.45 -12.22%
  QoQ % 5.71% 2.94% -19.05% -10.64% 0.00% 4.44% -
  Horiz. % 82.22% 77.78% 75.56% 93.33% 104.44% 104.44% 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.
 


 

362  322  529  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.06 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.035 
 HSI-C7E 0.19-0.05 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 
Partners & Brokers