Highlights

[KLUANG] YoY Annual (Unaudited) Result on 2007-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Jun-2007  [#4]
Profit Trend YoY -     47.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 6,410 6,766 10,349 6,742 5,796 6,162 7,541 -2.67%
  YoY % -5.26% -34.62% 53.50% 16.32% -5.94% -18.29% -
  Horiz. % 85.00% 89.72% 137.24% 89.40% 76.86% 81.71% 100.00%
PBT 8,707 -4,740 23,771 15,129 10,270 5,541 15,510 -9.17%
  YoY % 283.69% -119.94% 57.12% 47.31% 85.35% -64.27% -
  Horiz. % 56.14% -30.56% 153.26% 97.54% 66.22% 35.73% 100.00%
Tax -196 -300 -1,337 -465 -351 -1,002 -2,354 -33.91%
  YoY % 34.67% 77.56% -187.53% -32.48% 64.97% 57.43% -
  Horiz. % 8.33% 12.74% 56.80% 19.75% 14.91% 42.57% 100.00%
NP 8,511 -5,040 22,434 14,664 9,919 4,539 13,156 -7.00%
  YoY % 268.87% -122.47% 52.99% 47.84% 118.53% -65.50% -
  Horiz. % 64.69% -38.31% 170.52% 111.46% 75.40% 34.50% 100.00%
NP to SH 8,511 -5,040 22,434 14,664 9,919 4,539 12,571 -6.29%
  YoY % 268.87% -122.47% 52.99% 47.84% 118.53% -63.89% -
  Horiz. % 67.70% -40.09% 178.46% 116.65% 78.90% 36.11% 100.00%
Tax Rate 2.25 % - % 5.62 % 3.07 % 3.42 % 18.08 % 15.18 % -27.24%
  YoY % 0.00% 0.00% 83.06% -10.23% -81.08% 19.10% -
  Horiz. % 14.82% 0.00% 37.02% 20.22% 22.53% 119.10% 100.00%
Total Cost -2,101 11,806 -12,085 -7,922 -4,123 1,623 -5,615 -15.11%
  YoY % -117.80% 197.69% -52.55% -92.14% -354.04% 128.90% -
  Horiz. % 37.42% -210.26% 215.23% 141.09% 73.43% -28.90% 100.00%
Net Worth 376,855 331,056 378,594 364,222 222,545 177,243 114,521 21.95%
  YoY % 13.83% -12.56% 3.95% 63.66% 25.56% 54.77% -
  Horiz. % 329.07% 289.08% 330.59% 318.04% 194.33% 154.77% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 376,855 331,056 378,594 364,222 222,545 177,243 114,521 21.95%
  YoY % 13.83% -12.56% 3.95% 63.66% 25.56% 54.77% -
  Horiz. % 329.07% 289.08% 330.59% 318.04% 194.33% 154.77% 100.00%
NOSH 60,190 60,215 60,194 60,201 60,173 55,557 1,916 77.57%
  YoY % -0.04% 0.03% -0.01% 0.05% 8.31% 2,798.42% -
  Horiz. % 3,140.17% 3,141.43% 3,140.37% 3,140.70% 3,139.25% 2,898.42% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 132.78 % -74.49 % 216.77 % 217.50 % 171.14 % 73.66 % 174.46 % -4.45%
  YoY % 278.25% -134.36% -0.34% 27.09% 132.34% -57.78% -
  Horiz. % 76.11% -42.70% 124.25% 124.67% 98.10% 42.22% 100.00%
ROE 2.26 % -1.52 % 5.93 % 4.03 % 4.46 % 2.56 % 10.98 % -23.15%
  YoY % 248.68% -125.63% 47.15% -9.64% 74.22% -76.68% -
  Horiz. % 20.58% -13.84% 54.01% 36.70% 40.62% 23.32% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.65 11.24 17.19 11.20 9.63 11.09 393.41 -45.19%
  YoY % -5.25% -34.61% 53.48% 16.30% -13.17% -97.18% -
  Horiz. % 2.71% 2.86% 4.37% 2.85% 2.45% 2.82% 100.00%
EPS 14.14 -8.37 37.27 24.36 15.90 7.54 655.83 -47.23%
  YoY % 268.94% -122.46% 53.00% 53.21% 110.88% -98.85% -
  Horiz. % 2.16% -1.28% 5.68% 3.71% 2.42% 1.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 6.2610 5.4979 6.2895 6.0501 3.6984 3.1903 59.7458 -31.33%
  YoY % 13.88% -12.59% 3.96% 63.59% 15.93% -94.66% -
  Horiz. % 10.48% 9.20% 10.53% 10.13% 6.19% 5.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.15 10.71 16.38 10.67 9.17 9.75 11.94 -2.67%
  YoY % -5.23% -34.62% 53.51% 16.36% -5.95% -18.34% -
  Horiz. % 85.01% 89.70% 137.19% 89.36% 76.80% 81.66% 100.00%
EPS 13.47 -7.98 35.51 23.21 15.70 7.19 19.90 -6.29%
  YoY % 268.80% -122.47% 52.99% 47.83% 118.36% -63.87% -
  Horiz. % 67.69% -40.10% 178.44% 116.63% 78.89% 36.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.9655 5.2406 5.9931 5.7656 3.5228 2.8057 1.8128 21.95%
  YoY % 13.83% -12.56% 3.95% 63.67% 25.56% 54.77% -
  Horiz. % 329.08% 289.09% 330.60% 318.05% 194.33% 154.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.8800 1.9300 2.5200 2.7200 2.2000 2.8200 4.6000 -
P/RPS 17.65 17.18 14.66 24.29 22.84 25.43 1.17 57.16%
  YoY % 2.74% 17.19% -39.65% 6.35% -10.18% 2,073.50% -
  Horiz. % 1,508.55% 1,468.38% 1,252.99% 2,076.07% 1,952.14% 2,173.50% 100.00%
P/EPS 13.30 -23.06 6.76 11.17 13.35 34.52 0.70 63.32%
  YoY % 157.68% -441.12% -39.48% -16.33% -61.33% 4,831.43% -
  Horiz. % 1,900.00% -3,294.29% 965.71% 1,595.71% 1,907.14% 4,931.43% 100.00%
EY 7.52 -4.34 14.79 8.96 7.49 2.90 142.57 -38.75%
  YoY % 273.27% -129.34% 65.07% 19.63% 158.28% -97.97% -
  Horiz. % 5.27% -3.04% 10.37% 6.28% 5.25% 2.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.30 0.35 0.40 0.45 0.59 0.88 0.08 24.63%
  YoY % -14.29% -12.50% -11.11% -23.73% -32.95% 1,000.00% -
  Horiz. % 375.00% 437.50% 500.00% 562.50% 737.50% 1,100.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 28/08/09 29/08/08 29/08/07 29/08/06 30/08/05 27/08/04 -
Price 2.2500 2.2000 2.5000 2.4500 2.3800 2.7200 4.1700 -
P/RPS 21.13 19.58 14.54 21.88 24.71 24.52 1.06 64.63%
  YoY % 7.92% 34.66% -33.55% -11.45% 0.77% 2,213.21% -
  Horiz. % 1,993.40% 1,847.17% 1,371.70% 2,064.15% 2,331.13% 2,313.21% 100.00%
P/EPS 15.91 -26.28 6.71 10.06 14.44 33.29 0.64 70.80%
  YoY % 160.54% -491.65% -33.30% -30.33% -56.62% 5,101.56% -
  Horiz. % 2,485.94% -4,106.25% 1,048.44% 1,571.88% 2,256.25% 5,201.56% 100.00%
EY 6.28 -3.80 14.91 9.94 6.93 3.00 157.27 -41.52%
  YoY % 265.26% -125.49% 50.00% 43.43% 131.00% -98.09% -
  Horiz. % 3.99% -2.42% 9.48% 6.32% 4.41% 1.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.40 0.40 0.40 0.64 0.85 0.07 31.37%
  YoY % -10.00% 0.00% 0.00% -37.50% -24.71% 1,114.29% -
  Horiz. % 514.29% 571.43% 571.43% 571.43% 914.29% 1,214.29% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers