Highlights

[KLUANG] YoY Annual (Unaudited) 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 YoY -     268.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 23,945 7,163 7,577 6,410 6,766 10,349 6,742 23.50%
  YoY % 234.29% -5.46% 18.21% -5.26% -34.62% 53.50% -
  Horiz. % 355.16% 106.24% 112.39% 95.08% 100.36% 153.50% 100.00%
PBT 17,330 7,431 16,022 8,707 -4,740 23,771 15,129 2.29%
  YoY % 133.21% -53.62% 84.01% 283.69% -119.94% 57.12% -
  Horiz. % 114.55% 49.12% 105.90% 57.55% -31.33% 157.12% 100.00%
Tax 4,960 -664 -761 -196 -300 -1,337 -465 -
  YoY % 846.99% 12.75% -288.27% 34.67% 77.56% -187.53% -
  Horiz. % -1,066.67% 142.80% 163.66% 42.15% 64.52% 287.53% 100.00%
NP 22,290 6,767 15,261 8,511 -5,040 22,434 14,664 7.22%
  YoY % 229.39% -55.66% 79.31% 268.87% -122.47% 52.99% -
  Horiz. % 152.00% 46.15% 104.07% 58.04% -34.37% 152.99% 100.00%
NP to SH 10,250 6,767 15,261 8,511 -5,040 22,434 14,664 -5.79%
  YoY % 51.47% -55.66% 79.31% 268.87% -122.47% 52.99% -
  Horiz. % 69.90% 46.15% 104.07% 58.04% -34.37% 152.99% 100.00%
Tax Rate -28.62 % 8.94 % 4.75 % 2.25 % - % 5.62 % 3.07 % -
  YoY % -420.13% 88.21% 111.11% 0.00% 0.00% 83.06% -
  Horiz. % -932.25% 291.21% 154.72% 73.29% 0.00% 183.06% 100.00%
Total Cost 1,655 396 -7,684 -2,101 11,806 -12,085 -7,922 -
  YoY % 317.93% 105.15% -265.73% -117.80% 197.69% -52.55% -
  Horiz. % -20.89% -5.00% 97.00% 26.52% -149.03% 152.55% 100.00%
Net Worth 405,132 386,700 391,945 376,855 331,056 378,594 364,222 1.79%
  YoY % 4.77% -1.34% 4.00% 13.83% -12.56% 3.95% -
  Horiz. % 111.23% 106.17% 107.61% 103.47% 90.89% 103.95% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 405,132 386,700 391,945 376,855 331,056 378,594 364,222 1.79%
  YoY % 4.77% -1.34% 4.00% 13.83% -12.56% 3.95% -
  Horiz. % 111.23% 106.17% 107.61% 103.47% 90.89% 103.95% 100.00%
NOSH 60,202 60,204 60,201 60,190 60,215 60,194 60,201 0.00%
  YoY % -0.00% 0.01% 0.02% -0.04% 0.03% -0.01% -
  Horiz. % 100.00% 100.01% 100.00% 99.98% 100.02% 99.99% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 93.09 % 94.47 % 201.41 % 132.78 % -74.49 % 216.77 % 217.50 % -13.18%
  YoY % -1.46% -53.10% 51.69% 278.25% -134.36% -0.34% -
  Horiz. % 42.80% 43.43% 92.60% 61.05% -34.25% 99.66% 100.00%
ROE 2.53 % 1.75 % 3.89 % 2.26 % -1.52 % 5.93 % 4.03 % -7.46%
  YoY % 44.57% -55.01% 72.12% 248.68% -125.63% 47.15% -
  Horiz. % 62.78% 43.42% 96.53% 56.08% -37.72% 147.15% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 39.77 11.90 12.59 10.65 11.24 17.19 11.20 23.49%
  YoY % 234.20% -5.48% 18.22% -5.25% -34.61% 53.48% -
  Horiz. % 355.09% 106.25% 112.41% 95.09% 100.36% 153.48% 100.00%
EPS 17.03 11.24 25.35 14.14 -8.37 37.27 24.36 -5.79%
  YoY % 51.51% -55.66% 79.28% 268.94% -122.46% 53.00% -
  Horiz. % 69.91% 46.14% 104.06% 58.05% -34.36% 153.00% 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 6.7295 6.4231 6.5106 6.2610 5.4979 6.2895 6.0501 1.79%
  YoY % 4.77% -1.34% 3.99% 13.88% -12.59% 3.96% -
  Horiz. % 111.23% 106.17% 107.61% 103.49% 90.87% 103.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 37.90 11.34 11.99 10.15 10.71 16.38 10.67 23.50%
  YoY % 234.22% -5.42% 18.13% -5.23% -34.62% 53.51% -
  Horiz. % 355.20% 106.28% 112.37% 95.13% 100.37% 153.51% 100.00%
EPS 16.23 10.71 24.16 13.47 -7.98 35.51 23.21 -5.78%
  YoY % 51.54% -55.67% 79.36% 268.80% -122.47% 52.99% -
  Horiz. % 69.93% 46.14% 104.09% 58.04% -34.38% 152.99% 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 6.4132 6.1214 6.2044 5.9655 5.2406 5.9931 5.7656 1.79%
  YoY % 4.77% -1.34% 4.00% 13.83% -12.56% 3.95% -
  Horiz. % 111.23% 106.17% 107.61% 103.47% 90.89% 103.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.1300 2.5000 2.6100 1.8800 1.9300 2.5200 2.7200 -
P/RPS 7.87 21.01 20.74 17.65 17.18 14.66 24.29 -17.11%
  YoY % -62.54% 1.30% 17.51% 2.74% 17.19% -39.65% -
  Horiz. % 32.40% 86.50% 85.38% 72.66% 70.73% 60.35% 100.00%
P/EPS 18.38 22.24 10.30 13.30 -23.06 6.76 11.17 8.65%
  YoY % -17.36% 115.92% -22.56% 157.68% -441.12% -39.48% -
  Horiz. % 164.55% 199.10% 92.21% 119.07% -206.45% 60.52% 100.00%
EY 5.44 4.50 9.71 7.52 -4.34 14.79 8.96 -7.97%
  YoY % 20.89% -53.66% 29.12% 273.27% -129.34% 65.07% -
  Horiz. % 60.71% 50.22% 108.37% 83.93% -48.44% 165.07% 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 0.47 0.39 0.40 0.30 0.35 0.40 0.45 0.73%
  YoY % 20.51% -2.50% 33.33% -14.29% -12.50% -11.11% -
  Horiz. % 104.44% 86.67% 88.89% 66.67% 77.78% 88.89% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 28/08/12 25/08/11 27/08/10 28/08/09 29/08/08 29/08/07 -
Price 3.3000 2.8500 2.5000 2.2500 2.2000 2.5000 2.4500 -
P/RPS 8.30 23.95 19.86 21.13 19.58 14.54 21.88 -14.91%
  YoY % -65.34% 20.59% -6.01% 7.92% 34.66% -33.55% -
  Horiz. % 37.93% 109.46% 90.77% 96.57% 89.49% 66.45% 100.00%
P/EPS 19.38 25.36 9.86 15.91 -26.28 6.71 10.06 11.54%
  YoY % -23.58% 157.20% -38.03% 160.54% -491.65% -33.30% -
  Horiz. % 192.64% 252.09% 98.01% 158.15% -261.23% 66.70% 100.00%
EY 5.16 3.94 10.14 6.28 -3.80 14.91 9.94 -10.34%
  YoY % 30.96% -61.14% 61.46% 265.26% -125.49% 50.00% -
  Horiz. % 51.91% 39.64% 102.01% 63.18% -38.23% 150.00% 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 0.49 0.44 0.38 0.36 0.40 0.40 0.40 3.44%
  YoY % 11.36% 15.79% 5.56% -10.00% 0.00% 0.00% -
  Horiz. % 122.50% 110.00% 95.00% 90.00% 100.00% 100.00% 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.
 


 

2003 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.900.00 
 UCREST 0.1350.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.420.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 
Partners & Brokers