Highlights

[KLUANG] YoY Annual (Unaudited) Result on 2006-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 30-Jun-2006  [#4]
Profit Trend YoY -     118.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 6,766 10,349 6,742 5,796 6,162 7,541 5,774 2.68%
  YoY % -34.62% 53.50% 16.32% -5.94% -18.29% 30.60% -
  Horiz. % 117.18% 179.23% 116.76% 100.38% 106.72% 130.60% 100.00%
PBT -4,740 23,771 15,129 10,270 5,541 15,510 10,289 -
  YoY % -119.94% 57.12% 47.31% 85.35% -64.27% 50.74% -
  Horiz. % -46.07% 231.03% 147.04% 99.82% 53.85% 150.74% 100.00%
Tax -300 -1,337 -465 -351 -1,002 -2,354 -1,369 -22.34%
  YoY % 77.56% -187.53% -32.48% 64.97% 57.43% -71.95% -
  Horiz. % 21.91% 97.66% 33.97% 25.64% 73.19% 171.95% 100.00%
NP -5,040 22,434 14,664 9,919 4,539 13,156 8,920 -
  YoY % -122.47% 52.99% 47.84% 118.53% -65.50% 47.49% -
  Horiz. % -56.50% 251.50% 164.39% 111.20% 50.89% 147.49% 100.00%
NP to SH -5,040 22,434 14,664 9,919 4,539 12,571 8,920 -
  YoY % -122.47% 52.99% 47.84% 118.53% -63.89% 40.93% -
  Horiz. % -56.50% 251.50% 164.39% 111.20% 50.89% 140.93% 100.00%
Tax Rate - % 5.62 % 3.07 % 3.42 % 18.08 % 15.18 % 13.31 % -
  YoY % 0.00% 83.06% -10.23% -81.08% 19.10% 14.05% -
  Horiz. % 0.00% 42.22% 23.07% 25.69% 135.84% 114.05% 100.00%
Total Cost 11,806 -12,085 -7,922 -4,123 1,623 -5,615 -3,146 -
  YoY % 197.69% -52.55% -92.14% -354.04% 128.90% -78.48% -
  Horiz. % -375.27% 384.14% 251.81% 131.06% -51.59% 178.48% 100.00%
Net Worth 331,056 378,594 364,222 222,545 177,243 114,521 107,089 20.68%
  YoY % -12.56% 3.95% 63.66% 25.56% 54.77% 6.94% -
  Horiz. % 309.14% 353.53% 340.11% 207.81% 165.51% 106.94% 100.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - 397 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 4.45 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 331,056 378,594 364,222 222,545 177,243 114,521 107,089 20.68%
  YoY % -12.56% 3.95% 63.66% 25.56% 54.77% 6.94% -
  Horiz. % 309.14% 353.53% 340.11% 207.81% 165.51% 106.94% 100.00%
NOSH 60,215 60,194 60,201 60,173 55,557 1,916 2,005 76.20%
  YoY % 0.03% -0.01% 0.05% 8.31% 2,798.42% -4.45% -
  Horiz. % 3,001.78% 3,000.76% 3,001.08% 2,999.70% 2,769.57% 95.55% 100.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -74.49 % 216.77 % 217.50 % 171.14 % 73.66 % 174.46 % 154.49 % -
  YoY % -134.36% -0.34% 27.09% 132.34% -57.78% 12.93% -
  Horiz. % -48.22% 140.31% 140.79% 110.78% 47.68% 112.93% 100.00%
ROE -1.52 % 5.93 % 4.03 % 4.46 % 2.56 % 10.98 % 8.33 % -
  YoY % -125.63% 47.15% -9.64% 74.22% -76.68% 31.81% -
  Horiz. % -18.25% 71.19% 48.38% 53.54% 30.73% 131.81% 100.00%
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 11.24 17.19 11.20 9.63 11.09 393.41 287.84 -41.72%
  YoY % -34.61% 53.48% 16.30% -13.17% -97.18% 36.68% -
  Horiz. % 3.90% 5.97% 3.89% 3.35% 3.85% 136.68% 100.00%
EPS -8.37 37.27 24.36 15.90 7.54 655.83 444.67 -
  YoY % -122.46% 53.00% 53.21% 110.88% -98.85% 47.49% -
  Horiz. % -1.88% 8.38% 5.48% 3.58% 1.70% 147.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 19.80 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 5.4979 6.2895 6.0501 3.6984 3.1903 59.7458 53.3853 -31.51%
  YoY % -12.59% 3.96% 63.59% 15.93% -94.66% 11.91% -
  Horiz. % 10.30% 11.78% 11.33% 6.93% 5.98% 111.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 10.71 16.38 10.67 9.17 9.75 11.94 9.14 2.67%
  YoY % -34.62% 53.51% 16.36% -5.95% -18.34% 30.63% -
  Horiz. % 117.18% 179.21% 116.74% 100.33% 106.67% 130.63% 100.00%
EPS -7.98 35.51 23.21 15.70 7.19 19.90 14.12 -
  YoY % -122.47% 52.99% 47.83% 118.36% -63.87% 40.93% -
  Horiz. % -56.52% 251.49% 164.38% 111.19% 50.92% 140.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.63 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 5.2406 5.9931 5.7656 3.5228 2.8057 1.8128 1.6952 20.68%
  YoY % -12.56% 3.95% 63.67% 25.56% 54.77% 6.94% -
  Horiz. % 309.14% 353.53% 340.11% 207.81% 165.51% 106.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.9300 2.5200 2.7200 2.2000 2.8200 4.6000 3.1700 -
P/RPS 17.18 14.66 24.29 22.84 25.43 1.17 1.10 58.04%
  YoY % 17.19% -39.65% 6.35% -10.18% 2,073.50% 6.36% -
  Horiz. % 1,561.82% 1,332.73% 2,208.18% 2,076.36% 2,311.82% 106.36% 100.00%
P/EPS -23.06 6.76 11.17 13.35 34.52 0.70 0.71 -
  YoY % -441.12% -39.48% -16.33% -61.33% 4,831.43% -1.41% -
  Horiz. % -3,247.89% 952.11% 1,573.24% 1,880.28% 4,861.97% 98.59% 100.00%
EY -4.34 14.79 8.96 7.49 2.90 142.57 140.27 -
  YoY % -129.34% 65.07% 19.63% 158.28% -97.97% 1.64% -
  Horiz. % -3.09% 10.54% 6.39% 5.34% 2.07% 101.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.35 0.40 0.45 0.59 0.88 0.08 0.06 34.13%
  YoY % -12.50% -11.11% -23.73% -32.95% 1,000.00% 33.33% -
  Horiz. % 583.33% 666.67% 750.00% 983.33% 1,466.67% 133.33% 100.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 29/08/07 29/08/06 30/08/05 27/08/04 29/08/03 -
Price 2.2000 2.5000 2.4500 2.3800 2.7200 4.1700 3.2000 -
P/RPS 19.58 14.54 21.88 24.71 24.52 1.06 1.11 61.27%
  YoY % 34.66% -33.55% -11.45% 0.77% 2,213.21% -4.50% -
  Horiz. % 1,763.96% 1,309.91% 1,971.17% 2,226.13% 2,209.01% 95.50% 100.00%
P/EPS -26.28 6.71 10.06 14.44 33.29 0.64 0.72 -
  YoY % -491.65% -33.30% -30.33% -56.62% 5,101.56% -11.11% -
  Horiz. % -3,650.00% 931.94% 1,397.22% 2,005.56% 4,623.61% 88.89% 100.00%
EY -3.80 14.91 9.94 6.93 3.00 157.27 138.96 -
  YoY % -125.49% 50.00% 43.43% 131.00% -98.09% 13.18% -
  Horiz. % -2.73% 10.73% 7.15% 4.99% 2.16% 113.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.19 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.40 0.40 0.40 0.64 0.85 0.07 0.06 37.15%
  YoY % 0.00% 0.00% -37.50% -24.71% 1,114.29% 16.67% -
  Horiz. % 666.67% 666.67% 666.67% 1,066.67% 1,416.67% 116.67% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers