Highlights

[KLUANG] YoY Cumulative Quarter 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 QoQ -     74.72%    YoY -     47.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter 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 4,189 12,571 -6.29%
  YoY % 268.87% -122.47% 52.99% 47.84% 136.79% -66.68% -
  Horiz. % 67.70% -40.09% 178.46% 116.65% 78.90% 33.32% 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 - - - - - 18,778 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 448.28 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
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 % 2.36 % 10.98 % -23.15%
  YoY % 248.68% -125.63% 47.15% -9.64% 88.98% -78.51% -
  Horiz. % 20.58% -13.84% 54.01% 36.70% 40.62% 21.49% 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 33.80 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
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 6.63 19.90 -6.29%
  YoY % 268.80% -122.47% 52.99% 47.83% 136.80% -66.68% -
  Horiz. % 67.69% -40.10% 178.44% 116.63% 78.89% 33.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 29.73 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
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 37.40 0.70 63.32%
  YoY % 157.68% -441.12% -39.48% -16.33% -64.30% 5,242.86% -
  Horiz. % 1,900.00% -3,294.29% 965.71% 1,595.71% 1,907.14% 5,342.86% 100.00%
EY 7.52 -4.34 14.79 8.96 7.49 2.67 142.57 -38.75%
  YoY % 273.27% -129.34% 65.07% 19.63% 180.52% -98.13% -
  Horiz. % 5.27% -3.04% 10.37% 6.28% 5.25% 1.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 11.99 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
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 36.07 0.64 70.80%
  YoY % 160.54% -491.65% -33.30% -30.33% -59.97% 5,535.94% -
  Horiz. % 2,485.94% -4,106.25% 1,048.44% 1,571.88% 2,256.25% 5,635.94% 100.00%
EY 6.28 -3.80 14.91 9.94 6.93 2.77 157.27 -41.52%
  YoY % 265.26% -125.49% 50.00% 43.43% 150.18% -98.24% -
  Horiz. % 3.99% -2.42% 9.48% 6.32% 4.41% 1.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 12.43 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

454  479  533  468 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.19-0.015 
 FINTEC 0.10+0.01 
 VC 0.080.00 
 AT 0.095-0.005 
 MQTECH 0.08-0.01 
 DGB 0.050.00 
 MLAB 0.0550.00 
 AIRASIA 0.75+0.045 
 IRIS 0.275-0.015 
 LUSTER 0.135+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers