Highlights

[KLUANG] QoQ TTM Result on 2009-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     -261.69%    YoY -     -122.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 6,638 6,377 6,199 6,766 7,634 9,130 10,276 -25.29%
  QoQ % 4.09% 2.87% -8.38% -11.37% -16.39% -11.15% -
  Horiz. % 64.60% 62.06% 60.33% 65.84% 74.29% 88.85% 100.00%
PBT 2,291 133 -1,778 -4,740 3,709 12,562 18,203 -74.92%
  QoQ % 1,622.56% 107.48% 62.49% -227.80% -70.47% -30.99% -
  Horiz. % 12.59% 0.73% -9.77% -26.04% 20.38% 69.01% 100.00%
Tax -480 -391 -229 -300 -592 -901 -1,241 -46.94%
  QoQ % -22.76% -70.74% 23.67% 49.32% 34.30% 27.40% -
  Horiz. % 38.68% 31.51% 18.45% 24.17% 47.70% 72.60% 100.00%
NP 1,811 -258 -2,007 -5,040 3,117 11,661 16,962 -77.52%
  QoQ % 801.94% 87.14% 60.18% -261.69% -73.27% -31.25% -
  Horiz. % 10.68% -1.52% -11.83% -29.71% 18.38% 68.75% 100.00%
NP to SH 1,811 -258 -2,007 -5,040 3,117 11,661 16,962 -77.52%
  QoQ % 801.94% 87.14% 60.18% -261.69% -73.27% -31.25% -
  Horiz. % 10.68% -1.52% -11.83% -29.71% 18.38% 68.75% 100.00%
Tax Rate 20.95 % 293.98 % - % - % 15.96 % 7.17 % 6.82 % 111.46%
  QoQ % -92.87% 0.00% 0.00% 0.00% 122.59% 5.13% -
  Horiz. % 307.18% 4,310.56% 0.00% 0.00% 234.02% 105.13% 100.00%
Total Cost 4,827 6,635 8,206 11,806 4,517 -2,531 -6,686 -
  QoQ % -27.25% -19.14% -30.49% 161.37% 278.47% 62.14% -
  Horiz. % -72.20% -99.24% -122.73% -176.58% -67.56% 37.86% 100.00%
Net Worth 373,272 367,037 355,156 330,433 309,284 317,052 349,746 4.44%
  QoQ % 1.70% 3.35% 7.48% 6.84% -2.45% -9.35% -
  Horiz. % 106.73% 104.94% 101.55% 94.48% 88.43% 90.65% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 373,272 367,037 355,156 330,433 309,284 317,052 349,746 4.44%
  QoQ % 1.70% 3.35% 7.48% 6.84% -2.45% -9.35% -
  Horiz. % 106.73% 104.94% 101.55% 94.48% 88.43% 90.65% 100.00%
NOSH 60,249 60,299 60,196 60,101 60,165 60,434 60,104 0.16%
  QoQ % -0.08% 0.17% 0.16% -0.11% -0.45% 0.55% -
  Horiz. % 100.24% 100.33% 100.15% 100.00% 100.10% 100.55% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 27.28 % -4.05 % -32.38 % -74.49 % 40.83 % 127.72 % 165.06 % -69.92%
  QoQ % 773.58% 87.49% 56.53% -282.44% -68.03% -22.62% -
  Horiz. % 16.53% -2.45% -19.62% -45.13% 24.74% 77.38% 100.00%
ROE 0.49 % -0.07 % -0.57 % -1.53 % 1.01 % 3.68 % 4.85 % -78.34%
  QoQ % 800.00% 87.72% 62.75% -251.49% -72.55% -24.12% -
  Horiz. % 10.10% -1.44% -11.75% -31.55% 20.82% 75.88% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.02 10.58 10.30 11.26 12.69 15.11 17.10 -25.41%
  QoQ % 4.16% 2.72% -8.53% -11.27% -16.02% -11.64% -
  Horiz. % 64.44% 61.87% 60.23% 65.85% 74.21% 88.36% 100.00%
EPS 3.01 -0.43 -3.33 -8.39 5.18 19.30 28.22 -77.54%
  QoQ % 800.00% 87.09% 60.31% -261.97% -73.16% -31.61% -
  Horiz. % 10.67% -1.52% -11.80% -29.73% 18.36% 68.39% 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 6.1954 6.0869 5.9000 5.4979 5.1406 5.2462 5.8190 4.27%
  QoQ % 1.78% 3.17% 7.31% 6.95% -2.01% -9.84% -
  Horiz. % 106.47% 104.60% 101.39% 94.48% 88.34% 90.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.51 10.09 9.81 10.71 12.08 14.45 16.27 -25.29%
  QoQ % 4.16% 2.85% -8.40% -11.34% -16.40% -11.19% -
  Horiz. % 64.60% 62.02% 60.30% 65.83% 74.25% 88.81% 100.00%
EPS 2.87 -0.41 -3.18 -7.98 4.93 18.46 26.85 -77.51%
  QoQ % 800.00% 87.11% 60.15% -261.87% -73.29% -31.25% -
  Horiz. % 10.69% -1.53% -11.84% -29.72% 18.36% 68.75% 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 5.9088 5.8101 5.6221 5.2307 4.8959 5.0189 5.5364 4.44%
  QoQ % 1.70% 3.34% 7.48% 6.84% -2.45% -9.35% -
  Horiz. % 106.73% 104.94% 101.55% 94.48% 88.43% 90.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.2700 2.2000 2.2800 1.9300 1.7900 1.8800 2.3000 -
P/RPS 20.60 20.80 22.14 17.14 14.11 12.44 13.45 32.91%
  QoQ % -0.96% -6.05% 29.17% 21.47% 13.42% -7.51% -
  Horiz. % 153.16% 154.65% 164.61% 127.43% 104.91% 92.49% 100.00%
P/EPS 75.52 -514.18 -68.38 -23.02 34.55 9.74 8.15 341.77%
  QoQ % 114.69% -651.95% -197.05% -166.63% 254.72% 19.51% -
  Horiz. % 926.63% -6,308.96% -839.02% -282.45% 423.93% 119.51% 100.00%
EY 1.32 -0.19 -1.46 -4.34 2.89 10.26 12.27 -77.41%
  QoQ % 794.74% 86.99% 66.36% -250.17% -71.83% -16.38% -
  Horiz. % 10.76% -1.55% -11.90% -35.37% 23.55% 83.62% 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 0.37 0.36 0.39 0.35 0.35 0.36 0.40 -5.07%
  QoQ % 2.78% -7.69% 11.43% 0.00% -2.78% -10.00% -
  Horiz. % 92.50% 90.00% 97.50% 87.50% 87.50% 90.00% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 22/02/10 24/11/09 28/08/09 29/05/09 25/02/09 27/11/08 -
Price 2.2400 2.2900 2.0100 2.2000 1.9200 1.8100 1.9800 -
P/RPS 20.33 21.65 19.52 19.54 15.13 11.98 11.58 45.58%
  QoQ % -6.10% 10.91% -0.10% 29.15% 26.29% 3.45% -
  Horiz. % 175.56% 186.96% 168.57% 168.74% 130.66% 103.45% 100.00%
P/EPS 74.52 -535.22 -60.29 -26.23 37.06 9.38 7.02 383.71%
  QoQ % 113.92% -787.74% -129.85% -170.78% 295.10% 33.62% -
  Horiz. % 1,061.54% -7,624.22% -858.83% -373.65% 527.92% 133.62% 100.00%
EY 1.34 -0.19 -1.66 -3.81 2.70 10.66 14.25 -79.35%
  QoQ % 805.26% 88.55% 56.43% -241.11% -74.67% -25.19% -
  Horiz. % 9.40% -1.33% -11.65% -26.74% 18.95% 74.81% 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 0.36 0.38 0.34 0.40 0.37 0.35 0.34 3.89%
  QoQ % -5.26% 11.76% -15.00% 8.11% 5.71% 2.94% -
  Horiz. % 105.88% 111.76% 100.00% 117.65% 108.82% 102.94% 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.
 


 

245  419  478  738 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 0.81+0.07 
 HSI-C5P 0.225-0.02 
 EKOVEST 0.83-0.01 
 HSI-H6P 0.34+0.02 
 IWCITY 0.995+0.005 
 INARI 1.46-0.11 
 LAMBO 0.06-0.005 
 MYEG 1.44-0.04 
 ECONBHD 0.725-0.005 
 MTRONIC-WA 0.0250.00 
Partners & Brokers