Highlights

[KLUANG] YoY Annualized Quarter Result on 2009-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     -15.70%    YoY -     -122.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 7,163 7,577 6,410 6,766 10,349 6,742 5,796 3.59%
  YoY % -5.46% 18.21% -5.26% -34.62% 53.50% 16.32% -
  Horiz. % 123.59% 130.73% 110.59% 116.74% 178.55% 116.32% 100.00%
PBT 7,431 16,022 8,707 -4,740 23,771 15,129 10,270 -5.25%
  YoY % -53.62% 84.01% 283.69% -119.94% 57.12% 47.31% -
  Horiz. % 72.36% 156.01% 84.78% -46.15% 231.46% 147.31% 100.00%
Tax -664 -761 -196 -300 -1,337 -465 -351 11.20%
  YoY % 12.75% -288.27% 34.67% 77.56% -187.53% -32.48% -
  Horiz. % 189.17% 216.81% 55.84% 85.47% 380.91% 132.48% 100.00%
NP 6,767 15,261 8,511 -5,040 22,434 14,664 9,919 -6.17%
  YoY % -55.66% 79.31% 268.87% -122.47% 52.99% 47.84% -
  Horiz. % 68.22% 153.86% 85.81% -50.81% 226.17% 147.84% 100.00%
NP to SH 6,767 15,261 8,511 -5,040 22,434 14,664 9,919 -6.17%
  YoY % -55.66% 79.31% 268.87% -122.47% 52.99% 47.84% -
  Horiz. % 68.22% 153.86% 85.81% -50.81% 226.17% 147.84% 100.00%
Tax Rate 8.94 % 4.75 % 2.25 % - % 5.62 % 3.07 % 3.42 % 17.35%
  YoY % 88.21% 111.11% 0.00% 0.00% 83.06% -10.23% -
  Horiz. % 261.40% 138.89% 65.79% 0.00% 164.33% 89.77% 100.00%
Total Cost 396 -7,684 -2,101 11,806 -12,085 -7,922 -4,123 -
  YoY % 105.15% -265.73% -117.80% 197.69% -52.55% -92.14% -
  Horiz. % -9.60% 186.37% 50.96% -286.34% 293.11% 192.14% 100.00%
Net Worth 386,700 391,945 376,855 331,056 378,594 364,222 222,545 9.64%
  YoY % -1.34% 4.00% 13.83% -12.56% 3.95% 63.66% -
  Horiz. % 173.76% 176.12% 169.34% 148.76% 170.12% 163.66% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 386,700 391,945 376,855 331,056 378,594 364,222 222,545 9.64%
  YoY % -1.34% 4.00% 13.83% -12.56% 3.95% 63.66% -
  Horiz. % 173.76% 176.12% 169.34% 148.76% 170.12% 163.66% 100.00%
NOSH 60,204 60,201 60,190 60,215 60,194 60,201 60,173 0.01%
  YoY % 0.01% 0.02% -0.04% 0.03% -0.01% 0.05% -
  Horiz. % 100.05% 100.05% 100.03% 100.07% 100.04% 100.05% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 94.47 % 201.41 % 132.78 % -74.49 % 216.77 % 217.50 % 171.14 % -9.42%
  YoY % -53.10% 51.69% 278.25% -134.36% -0.34% 27.09% -
  Horiz. % 55.20% 117.69% 77.59% -43.53% 126.66% 127.09% 100.00%
ROE 1.75 % 3.89 % 2.26 % -1.52 % 5.93 % 4.03 % 4.46 % -14.43%
  YoY % -55.01% 72.12% 248.68% -125.63% 47.15% -9.64% -
  Horiz. % 39.24% 87.22% 50.67% -34.08% 132.96% 90.36% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.90 12.59 10.65 11.24 17.19 11.20 9.63 3.59%
  YoY % -5.48% 18.22% -5.25% -34.61% 53.48% 16.30% -
  Horiz. % 123.57% 130.74% 110.59% 116.72% 178.50% 116.30% 100.00%
EPS 11.24 25.35 14.14 -8.37 37.27 24.36 15.90 -5.61%
  YoY % -55.66% 79.28% 268.94% -122.46% 53.00% 53.21% -
  Horiz. % 70.69% 159.43% 88.93% -52.64% 234.40% 153.21% 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 6.4231 6.5106 6.2610 5.4979 6.2895 6.0501 3.6984 9.63%
  YoY % -1.34% 3.99% 13.88% -12.59% 3.96% 63.59% -
  Horiz. % 173.67% 176.04% 169.29% 148.66% 170.06% 163.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.34 11.99 10.15 10.71 16.38 10.67 9.17 3.60%
  YoY % -5.42% 18.13% -5.23% -34.62% 53.51% 16.36% -
  Horiz. % 123.66% 130.75% 110.69% 116.79% 178.63% 116.36% 100.00%
EPS 10.71 24.16 13.47 -7.98 35.51 23.21 15.70 -6.17%
  YoY % -55.67% 79.36% 268.80% -122.47% 52.99% 47.83% -
  Horiz. % 68.22% 153.89% 85.80% -50.83% 226.18% 147.83% 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 6.1214 6.2044 5.9655 5.2406 5.9931 5.7656 3.5228 9.64%
  YoY % -1.34% 4.00% 13.83% -12.56% 3.95% 63.67% -
  Horiz. % 173.77% 176.12% 169.34% 148.76% 170.12% 163.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.5000 2.6100 1.8800 1.9300 2.5200 2.7200 2.2000 -
P/RPS 21.01 20.74 17.65 17.18 14.66 24.29 22.84 -1.38%
  YoY % 1.30% 17.51% 2.74% 17.19% -39.65% 6.35% -
  Horiz. % 91.99% 90.81% 77.28% 75.22% 64.19% 106.35% 100.00%
P/EPS 22.24 10.30 13.30 -23.06 6.76 11.17 13.35 8.87%
  YoY % 115.92% -22.56% 157.68% -441.12% -39.48% -16.33% -
  Horiz. % 166.59% 77.15% 99.63% -172.73% 50.64% 83.67% 100.00%
EY 4.50 9.71 7.52 -4.34 14.79 8.96 7.49 -8.13%
  YoY % -53.66% 29.12% 273.27% -129.34% 65.07% 19.63% -
  Horiz. % 60.08% 129.64% 100.40% -57.94% 197.46% 119.63% 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 0.39 0.40 0.30 0.35 0.40 0.45 0.59 -6.66%
  YoY % -2.50% 33.33% -14.29% -12.50% -11.11% -23.73% -
  Horiz. % 66.10% 67.80% 50.85% 59.32% 67.80% 76.27% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 27/08/10 28/08/09 29/08/08 29/08/07 29/08/06 -
Price 2.8500 2.5000 2.2500 2.2000 2.5000 2.4500 2.3800 -
P/RPS 23.95 19.86 21.13 19.58 14.54 21.88 24.71 -0.52%
  YoY % 20.59% -6.01% 7.92% 34.66% -33.55% -11.45% -
  Horiz. % 96.92% 80.37% 85.51% 79.24% 58.84% 88.55% 100.00%
P/EPS 25.36 9.86 15.91 -26.28 6.71 10.06 14.44 9.83%
  YoY % 157.20% -38.03% 160.54% -491.65% -33.30% -30.33% -
  Horiz. % 175.62% 68.28% 110.18% -181.99% 46.47% 69.67% 100.00%
EY 3.94 10.14 6.28 -3.80 14.91 9.94 6.93 -8.97%
  YoY % -61.14% 61.46% 265.26% -125.49% 50.00% 43.43% -
  Horiz. % 56.85% 146.32% 90.62% -54.83% 215.15% 143.43% 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 0.44 0.38 0.36 0.40 0.40 0.40 0.64 -6.05%
  YoY % 15.79% 5.56% -10.00% 0.00% 0.00% -37.50% -
  Horiz. % 68.75% 59.38% 56.25% 62.50% 62.50% 62.50% 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.
 


 

280  220  522  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IWCITY 1.04-0.06 
 BORNOIL 0.0450.00 
 EKOVEST 0.8450.00 
 HSI-H6Q 0.285-0.035 
 HSI-C5J 0.32+0.05 
 DAYANG 1.16+0.09 
 PERDANA 0.345+0.025 
 HSI-H6N 0.08-0.02 
 GREATEC 0.945-0.02 
 MESTRON 0.155-0.005 

TOP ARTICLES

1. LETS CLIMB THE MOUNTAIN TOGETHER !!! Bursa Master
2. Any Good News In IWCITY AGM? Merger? Payment Done? Please Comment at Here! Thanks KL Glory Fury
3. GREATEC = GREAT-TRAP OR GREATER FOOL TRAP? SEE ARTICLE BY DR NEOH ON GREATER FOOL, Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. [转贴] 斤经济较:TOPGLOV 2019Q3 季报点评 - 夜月 Good Articles to Share
5. Citi downgrades AirAsia Group to sell; price target RM1.48 Good Articles to Share
6. Tech: Going C2C and cross-border, Teleport plans to shake up the logistics business Good Articles to Share
7. Stock to Watch 20 Jun 2019 Stock Recommendations for Daily
8. [转贴] [Facebook live:浅谈Mestron holdings berhad (Mestron)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers