Highlights

[KLUANG] YoY Annual (Unaudited) 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 YoY -     52.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 7,577 6,410 6,766 10,349 6,742 5,796 6,162 3.50%
  YoY % 18.21% -5.26% -34.62% 53.50% 16.32% -5.94% -
  Horiz. % 122.96% 104.02% 109.80% 167.95% 109.41% 94.06% 100.00%
PBT 16,022 8,707 -4,740 23,771 15,129 10,270 5,541 19.35%
  YoY % 84.01% 283.69% -119.94% 57.12% 47.31% 85.35% -
  Horiz. % 289.15% 157.14% -85.54% 429.00% 273.04% 185.35% 100.00%
Tax -761 -196 -300 -1,337 -465 -351 -1,002 -4.48%
  YoY % -288.27% 34.67% 77.56% -187.53% -32.48% 64.97% -
  Horiz. % 75.95% 19.56% 29.94% 133.43% 46.41% 35.03% 100.00%
NP 15,261 8,511 -5,040 22,434 14,664 9,919 4,539 22.39%
  YoY % 79.31% 268.87% -122.47% 52.99% 47.84% 118.53% -
  Horiz. % 336.22% 187.51% -111.04% 494.25% 323.07% 218.53% 100.00%
NP to SH 15,261 8,511 -5,040 22,434 14,664 9,919 4,539 22.39%
  YoY % 79.31% 268.87% -122.47% 52.99% 47.84% 118.53% -
  Horiz. % 336.22% 187.51% -111.04% 494.25% 323.07% 218.53% 100.00%
Tax Rate 4.75 % 2.25 % - % 5.62 % 3.07 % 3.42 % 18.08 % -19.96%
  YoY % 111.11% 0.00% 0.00% 83.06% -10.23% -81.08% -
  Horiz. % 26.27% 12.44% 0.00% 31.08% 16.98% 18.92% 100.00%
Total Cost -7,684 -2,101 11,806 -12,085 -7,922 -4,123 1,623 -
  YoY % -265.73% -117.80% 197.69% -52.55% -92.14% -354.04% -
  Horiz. % -473.44% -129.45% 727.42% -744.61% -488.11% -254.04% 100.00%
Net Worth 391,945 376,855 331,056 378,594 364,222 222,545 177,243 14.13%
  YoY % 4.00% 13.83% -12.56% 3.95% 63.66% 25.56% -
  Horiz. % 221.13% 212.62% 186.78% 213.60% 205.49% 125.56% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 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
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 391,945 376,855 331,056 378,594 364,222 222,545 177,243 14.13%
  YoY % 4.00% 13.83% -12.56% 3.95% 63.66% 25.56% -
  Horiz. % 221.13% 212.62% 186.78% 213.60% 205.49% 125.56% 100.00%
NOSH 60,201 60,190 60,215 60,194 60,201 60,173 55,557 1.35%
  YoY % 0.02% -0.04% 0.03% -0.01% 0.05% 8.31% -
  Horiz. % 108.36% 108.34% 108.38% 108.35% 108.36% 108.31% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 201.41 % 132.78 % -74.49 % 216.77 % 217.50 % 171.14 % 73.66 % 18.24%
  YoY % 51.69% 278.25% -134.36% -0.34% 27.09% 132.34% -
  Horiz. % 273.43% 180.26% -101.13% 294.28% 295.28% 232.34% 100.00%
ROE 3.89 % 2.26 % -1.52 % 5.93 % 4.03 % 4.46 % 2.56 % 7.22%
  YoY % 72.12% 248.68% -125.63% 47.15% -9.64% 74.22% -
  Horiz. % 151.95% 88.28% -59.38% 231.64% 157.42% 174.22% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 12.59 10.65 11.24 17.19 11.20 9.63 11.09 2.14%
  YoY % 18.22% -5.25% -34.61% 53.48% 16.30% -13.17% -
  Horiz. % 113.53% 96.03% 101.35% 155.00% 100.99% 86.83% 100.00%
EPS 25.35 14.14 -8.37 37.27 24.36 15.90 7.54 22.38%
  YoY % 79.28% 268.94% -122.46% 53.00% 53.21% 110.88% -
  Horiz. % 336.21% 187.53% -111.01% 494.30% 323.08% 210.88% 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 6.5106 6.2610 5.4979 6.2895 6.0501 3.6984 3.1903 12.62%
  YoY % 3.99% 13.88% -12.59% 3.96% 63.59% 15.93% -
  Horiz. % 204.07% 196.25% 172.33% 197.14% 189.64% 115.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 11.99 10.15 10.71 16.38 10.67 9.17 9.75 3.51%
  YoY % 18.13% -5.23% -34.62% 53.51% 16.36% -5.95% -
  Horiz. % 122.97% 104.10% 109.85% 168.00% 109.44% 94.05% 100.00%
EPS 24.16 13.47 -7.98 35.51 23.21 15.70 7.19 22.37%
  YoY % 79.36% 268.80% -122.47% 52.99% 47.83% 118.36% -
  Horiz. % 336.02% 187.34% -110.99% 493.88% 322.81% 218.36% 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 6.2044 5.9655 5.2406 5.9931 5.7656 3.5228 2.8057 14.13%
  YoY % 4.00% 13.83% -12.56% 3.95% 63.67% 25.56% -
  Horiz. % 221.14% 212.62% 186.78% 213.60% 205.50% 125.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.6100 1.8800 1.9300 2.5200 2.7200 2.2000 2.8200 -
P/RPS 20.74 17.65 17.18 14.66 24.29 22.84 25.43 -3.34%
  YoY % 17.51% 2.74% 17.19% -39.65% 6.35% -10.18% -
  Horiz. % 81.56% 69.41% 67.56% 57.65% 95.52% 89.82% 100.00%
P/EPS 10.30 13.30 -23.06 6.76 11.17 13.35 34.52 -18.25%
  YoY % -22.56% 157.68% -441.12% -39.48% -16.33% -61.33% -
  Horiz. % 29.84% 38.53% -66.80% 19.58% 32.36% 38.67% 100.00%
EY 9.71 7.52 -4.34 14.79 8.96 7.49 2.90 22.30%
  YoY % 29.12% 273.27% -129.34% 65.07% 19.63% 158.28% -
  Horiz. % 334.83% 259.31% -149.66% 510.00% 308.97% 258.28% 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 0.40 0.30 0.35 0.40 0.45 0.59 0.88 -12.31%
  YoY % 33.33% -14.29% -12.50% -11.11% -23.73% -32.95% -
  Horiz. % 45.45% 34.09% 39.77% 45.45% 51.14% 67.05% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 27/08/10 28/08/09 29/08/08 29/08/07 29/08/06 30/08/05 -
Price 2.5000 2.2500 2.2000 2.5000 2.4500 2.3800 2.7200 -
P/RPS 19.86 21.13 19.58 14.54 21.88 24.71 24.52 -3.45%
  YoY % -6.01% 7.92% 34.66% -33.55% -11.45% 0.77% -
  Horiz. % 81.00% 86.17% 79.85% 59.30% 89.23% 100.77% 100.00%
P/EPS 9.86 15.91 -26.28 6.71 10.06 14.44 33.29 -18.35%
  YoY % -38.03% 160.54% -491.65% -33.30% -30.33% -56.62% -
  Horiz. % 29.62% 47.79% -78.94% 20.16% 30.22% 43.38% 100.00%
EY 10.14 6.28 -3.80 14.91 9.94 6.93 3.00 22.49%
  YoY % 61.46% 265.26% -125.49% 50.00% 43.43% 131.00% -
  Horiz. % 338.00% 209.33% -126.67% 497.00% 331.33% 231.00% 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 0.38 0.36 0.40 0.40 0.40 0.64 0.85 -12.55%
  YoY % 5.56% -10.00% 0.00% 0.00% -37.50% -24.71% -
  Horiz. % 44.71% 42.35% 47.06% 47.06% 47.06% 75.29% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers