Highlights

[KLUANG] QoQ TTM Result on 2010-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 27-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     369.96%    YoY -     268.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 7,073 6,851 6,351 6,410 6,638 6,377 6,199 9.20%
  QoQ % 3.24% 7.87% -0.92% -3.43% 4.09% 2.87% -
  Horiz. % 114.10% 110.52% 102.45% 103.40% 107.08% 102.87% 100.00%
PBT 16,137 12,874 10,733 8,707 2,291 133 -1,778 -
  QoQ % 25.35% 19.95% 23.27% 280.05% 1,622.56% 107.48% -
  Horiz. % -907.59% -724.07% -603.66% -489.71% -128.85% -7.48% 100.00%
Tax -236 -297 -276 -196 -480 -391 -229 2.03%
  QoQ % 20.54% -7.61% -40.82% 59.17% -22.76% -70.74% -
  Horiz. % 103.06% 129.69% 120.52% 85.59% 209.61% 170.74% 100.00%
NP 15,901 12,577 10,457 8,511 1,811 -258 -2,007 -
  QoQ % 26.43% 20.27% 22.86% 369.96% 801.94% 87.14% -
  Horiz. % -792.28% -626.66% -521.03% -424.07% -90.23% 12.86% 100.00%
NP to SH 15,901 12,577 10,457 8,511 1,811 -258 -2,007 -
  QoQ % 26.43% 20.27% 22.86% 369.96% 801.94% 87.14% -
  Horiz. % -792.28% -626.66% -521.03% -424.07% -90.23% 12.86% 100.00%
Tax Rate 1.46 % 2.31 % 2.57 % 2.25 % 20.95 % 293.98 % - % -
  QoQ % -36.80% -10.12% 14.22% -89.26% -92.87% 0.00% -
  Horiz. % 0.50% 0.79% 0.87% 0.77% 7.13% 100.00% -
Total Cost -8,828 -5,726 -4,106 -2,101 4,827 6,635 8,206 -
  QoQ % -54.17% -39.45% -95.43% -143.53% -27.25% -19.14% -
  Horiz. % -107.58% -69.78% -50.04% -25.60% 58.82% 80.86% 100.00%
Net Worth 384,862 391,072 379,372 376,653 373,272 367,037 355,156 5.51%
  QoQ % -1.59% 3.08% 0.72% 0.91% 1.70% 3.35% -
  Horiz. % 108.36% 110.11% 106.82% 106.05% 105.10% 103.35% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 602 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 3.79 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 384,862 391,072 379,372 376,653 373,272 367,037 355,156 5.51%
  QoQ % -1.59% 3.08% 0.72% 0.91% 1.70% 3.35% -
  Horiz. % 108.36% 110.11% 106.82% 106.05% 105.10% 103.35% 100.00%
NOSH 60,211 60,161 60,218 60,158 60,249 60,299 60,196 0.02%
  QoQ % 0.08% -0.10% 0.10% -0.15% -0.08% 0.17% -
  Horiz. % 100.03% 99.94% 100.04% 99.94% 100.09% 100.17% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 224.81 % 183.58 % 164.65 % 132.78 % 27.28 % -4.05 % -32.38 % -
  QoQ % 22.46% 11.50% 24.00% 386.73% 773.58% 87.49% -
  Horiz. % -694.29% -566.95% -508.49% -410.07% -84.25% 12.51% 100.00%
ROE 4.13 % 3.22 % 2.76 % 2.26 % 0.49 % -0.07 % -0.57 % -
  QoQ % 28.26% 16.67% 22.12% 361.22% 800.00% 87.72% -
  Horiz. % -724.56% -564.91% -484.21% -396.49% -85.96% 12.28% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.75 11.39 10.55 10.66 11.02 10.58 10.30 9.19%
  QoQ % 3.16% 7.96% -1.03% -3.27% 4.16% 2.72% -
  Horiz. % 114.08% 110.58% 102.43% 103.50% 106.99% 102.72% 100.00%
EPS 26.41 20.91 17.36 14.15 3.01 -0.43 -3.33 -
  QoQ % 26.30% 20.45% 22.69% 370.10% 800.00% 87.09% -
  Horiz. % -793.09% -627.93% -521.32% -424.92% -90.39% 12.91% 100.00%
DPS 1.00 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. % 100.00% - - - - - -
NAPS 6.3918 6.5004 6.2999 6.2610 6.1954 6.0869 5.9000 5.49%
  QoQ % -1.67% 3.18% 0.62% 1.06% 1.78% 3.17% -
  Horiz. % 108.34% 110.18% 106.78% 106.12% 105.01% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.20 10.84 10.05 10.15 10.51 10.09 9.81 9.24%
  QoQ % 3.32% 7.86% -0.99% -3.43% 4.16% 2.85% -
  Horiz. % 114.17% 110.50% 102.45% 103.47% 107.14% 102.85% 100.00%
EPS 25.17 19.91 16.55 13.47 2.87 -0.41 -3.18 -
  QoQ % 26.42% 20.30% 22.87% 369.34% 800.00% 87.11% -
  Horiz. % -791.51% -626.10% -520.44% -423.58% -90.25% 12.89% 100.00%
DPS 0.95 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. % 100.00% - - - - - -
NAPS 6.0923 6.1906 6.0054 5.9624 5.9088 5.8101 5.6221 5.51%
  QoQ % -1.59% 3.08% 0.72% 0.91% 1.70% 3.34% -
  Horiz. % 108.36% 110.11% 106.82% 106.05% 105.10% 103.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.7000 2.8900 2.2000 1.8800 2.2700 2.2000 2.2800 -
P/RPS 22.98 25.38 20.86 17.64 20.60 20.80 22.14 2.52%
  QoQ % -9.46% 21.67% 18.25% -14.37% -0.96% -6.05% -
  Horiz. % 103.79% 114.63% 94.22% 79.67% 93.04% 93.95% 100.00%
P/EPS 10.22 13.82 12.67 13.29 75.52 -514.18 -68.38 -
  QoQ % -26.05% 9.08% -4.67% -82.40% 114.69% -651.95% -
  Horiz. % -14.95% -20.21% -18.53% -19.44% -110.44% 751.95% 100.00%
EY 9.78 7.23 7.89 7.53 1.32 -0.19 -1.46 -
  QoQ % 35.27% -8.37% 4.78% 470.45% 794.74% 86.99% -
  Horiz. % -669.86% -495.21% -540.41% -515.75% -90.41% 13.01% 100.00%
DY 0.37 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. % 100.00% - - - - - -
P/NAPS 0.42 0.44 0.35 0.30 0.37 0.36 0.39 5.07%
  QoQ % -4.55% 25.71% 16.67% -18.92% 2.78% -7.69% -
  Horiz. % 107.69% 112.82% 89.74% 76.92% 94.87% 92.31% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 27/08/10 20/05/10 22/02/10 24/11/09 -
Price 2.6700 2.6500 2.8700 2.2500 2.2400 2.2900 2.0100 -
P/RPS 22.73 23.27 27.21 21.12 20.33 21.65 19.52 10.69%
  QoQ % -2.32% -14.48% 28.84% 3.89% -6.10% 10.91% -
  Horiz. % 116.44% 119.21% 139.40% 108.20% 104.15% 110.91% 100.00%
P/EPS 10.11 12.68 16.53 15.90 74.52 -535.22 -60.29 -
  QoQ % -20.27% -23.29% 3.96% -78.66% 113.92% -787.74% -
  Horiz. % -16.77% -21.03% -27.42% -26.37% -123.60% 887.74% 100.00%
EY 9.89 7.89 6.05 6.29 1.34 -0.19 -1.66 -
  QoQ % 25.35% 30.41% -3.82% 369.40% 805.26% 88.55% -
  Horiz. % -595.78% -475.30% -364.46% -378.92% -80.72% 11.45% 100.00%
DY 0.37 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. % 100.00% - - - - - -
P/NAPS 0.42 0.41 0.46 0.36 0.36 0.38 0.34 15.14%
  QoQ % 2.44% -10.87% 27.78% 0.00% -5.26% 11.76% -
  Horiz. % 123.53% 120.59% 135.29% 105.88% 105.88% 111.76% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers