Highlights

[KLUANG] YoY Quarter Result on 2005-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 30-Aug-2005
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2005
Quarter 30-Jun-2005  [#4]
Profit Trend QoQ -     -97.62%    YoY -     -175.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 2,512 1,496 1,331 1,181 2,669 1,413 814 20.64%
  YoY % 67.91% 12.40% 12.70% -55.75% 88.89% 73.59% -
  Horiz. % 308.60% 183.78% 163.51% 145.09% 327.89% 173.59% 100.00%
PBT 6,759 6,406 6,244 -1,278 4,319 5,025 4,527 6.90%
  YoY % 5.51% 2.59% 588.58% -129.59% -14.05% 11.00% -
  Horiz. % 149.30% 141.51% 137.93% -28.23% 95.41% 111.00% 100.00%
Tax -375 -135 -77 -30 -2,220 -589 -326 2.36%
  YoY % -177.78% -75.32% -156.67% 98.65% -276.91% -80.67% -
  Horiz. % 115.03% 41.41% 23.62% 9.20% 680.98% 180.67% 100.00%
NP 6,384 6,271 6,167 -1,308 2,099 4,436 4,201 7.22%
  YoY % 1.80% 1.69% 571.48% -162.32% -52.68% 5.59% -
  Horiz. % 151.96% 149.27% 146.80% -31.14% 49.96% 105.59% 100.00%
NP to SH 6,384 6,271 6,167 -1,658 2,184 4,436 4,201 7.22%
  YoY % 1.80% 1.69% 471.95% -175.92% -50.77% 5.59% -
  Horiz. % 151.96% 149.27% 146.80% -39.47% 51.99% 105.59% 100.00%
Tax Rate 5.55 % 2.11 % 1.23 % - % 51.40 % 11.72 % 7.20 % -4.24%
  YoY % 163.03% 71.54% 0.00% 0.00% 338.57% 62.78% -
  Horiz. % 77.08% 29.31% 17.08% 0.00% 713.89% 162.78% 100.00%
Total Cost -3,872 -4,775 -4,836 2,489 570 -3,023 -3,387 2.25%
  YoY % 18.91% 1.26% -294.29% 336.67% 118.86% 10.75% -
  Horiz. % 114.32% 140.98% 142.78% -73.49% -16.83% 89.25% 100.00%
Net Worth 361,063 364,167 180,501 243,756 124,698 107,089 97,587 24.34%
  YoY % -0.85% 101.75% -25.95% 95.48% 16.44% 9.74% -
  Horiz. % 369.99% 373.17% 184.96% 249.78% 127.78% 109.74% 100.00%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - 397 - -
  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 % - % - % - % - % - % 8.95 % - % -
  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
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 361,063 364,167 180,501 243,756 124,698 107,089 97,587 24.34%
  YoY % -0.85% 101.75% -25.95% 95.48% 16.44% 9.74% -
  Horiz. % 369.99% 373.17% 184.96% 249.78% 127.78% 109.74% 100.00%
NOSH 60,177 60,191 60,167 76,405 2,087 2,005 2,006 76.18%
  YoY % -0.02% 0.04% -21.25% 3,560.75% 4.05% -0.02% -
  Horiz. % 2,999.26% 3,000.00% 2,998.76% 3,808.09% 104.02% 99.98% 100.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 254.14 % 419.18 % 463.34 % -110.75 % 78.64 % 313.94 % 516.09 % -11.13%
  YoY % -39.37% -9.53% 518.37% -240.83% -74.95% -39.17% -
  Horiz. % 49.24% 81.22% 89.78% -21.46% 15.24% 60.83% 100.00%
ROE 1.77 % 1.72 % 3.42 % -0.68 % 1.75 % 4.14 % 4.30 % -13.74%
  YoY % 2.91% -49.71% 602.94% -138.86% -57.73% -3.72% -
  Horiz. % 41.16% 40.00% 79.53% -15.81% 40.70% 96.28% 100.00%
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 4.17 2.49 2.21 1.55 127.88 70.44 40.57 -31.53%
  YoY % 67.47% 12.67% 42.58% -98.79% 81.54% 73.63% -
  Horiz. % 10.28% 6.14% 5.45% 3.82% 315.21% 173.63% 100.00%
EPS 10.61 10.42 10.25 -2.17 104.64 221.14 209.38 -39.14%
  YoY % 1.82% 1.66% 572.35% -102.07% -52.68% 5.62% -
  Horiz. % 5.07% 4.98% 4.90% -1.04% 49.98% 105.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 19.80 - -
  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 6.0000 6.0501 3.0000 3.1903 59.7458 53.3853 48.6382 -29.42%
  YoY % -0.83% 101.67% -5.96% -94.66% 11.91% 9.76% -
  Horiz. % 12.34% 12.44% 6.17% 6.56% 122.84% 109.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 3.98 2.37 2.11 1.87 4.22 2.24 1.29 20.64%
  YoY % 67.93% 12.32% 12.83% -55.69% 88.39% 73.64% -
  Horiz. % 308.53% 183.72% 163.57% 144.96% 327.13% 173.64% 100.00%
EPS 10.11 9.93 9.76 -2.62 3.46 7.02 6.65 7.22%
  YoY % 1.81% 1.74% 472.52% -175.72% -50.71% 5.56% -
  Horiz. % 152.03% 149.32% 146.77% -39.40% 52.03% 105.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.63 - -
  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 5.7156 5.7647 2.8573 3.8586 1.9740 1.6952 1.5448 24.34%
  YoY % -0.85% 101.75% -25.95% 95.47% 16.45% 9.74% -
  Horiz. % 369.99% 373.17% 184.96% 249.78% 127.78% 109.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.5200 2.7200 2.2000 2.8200 4.6000 3.1700 2.6700 -
P/RPS 60.37 109.44 99.45 182.44 3.60 4.50 6.58 44.64%
  YoY % -44.84% 10.05% -45.49% 4,967.78% -20.00% -31.61% -
  Horiz. % 917.48% 1,663.22% 1,511.40% 2,772.64% 54.71% 68.39% 100.00%
P/EPS 23.75 26.11 21.46 -129.95 4.40 1.43 1.28 62.64%
  YoY % -9.04% 21.67% 116.51% -3,053.41% 207.69% 11.72% -
  Horiz. % 1,855.47% 2,039.84% 1,676.56% -10,152.34% 343.75% 111.72% 100.00%
EY 4.21 3.83 4.66 -0.77 22.75 69.76 78.42 -38.55%
  YoY % 9.92% -17.81% 705.19% -103.38% -67.39% -11.04% -
  Horiz. % 5.37% 4.88% 5.94% -0.98% 29.01% 88.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.25 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 0.42 0.45 0.73 0.88 0.08 0.06 0.05 42.53%
  YoY % -6.67% -38.36% -17.05% 1,000.00% 33.33% 20.00% -
  Horiz. % 840.00% 900.00% 1,460.00% 1,760.00% 160.00% 120.00% 100.00%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 29/08/07 29/08/06 30/08/05 27/08/04 29/08/03 30/08/02 -
Price 2.5000 2.4500 2.3800 2.7200 4.1700 3.2000 2.8000 -
P/RPS 59.89 98.58 107.59 175.97 3.26 4.54 6.90 43.31%
  YoY % -39.25% -8.37% -38.86% 5,297.85% -28.19% -34.20% -
  Horiz. % 867.97% 1,428.70% 1,559.28% 2,550.29% 47.25% 65.80% 100.00%
P/EPS 23.57 23.52 23.22 -125.35 3.99 1.45 1.34 61.20%
  YoY % 0.21% 1.29% 118.52% -3,241.60% 175.17% 8.21% -
  Horiz. % 1,758.96% 1,755.22% 1,732.84% -9,354.48% 297.76% 108.21% 100.00%
EY 4.24 4.25 4.31 -0.80 25.09 69.11 74.78 -37.99%
  YoY % -0.24% -1.39% 638.75% -103.19% -63.70% -7.58% -
  Horiz. % 5.67% 5.68% 5.76% -1.07% 33.55% 92.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.19 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 0.42 0.40 0.79 0.85 0.07 0.06 0.06 38.27%
  YoY % 5.00% -49.37% -7.06% 1,114.29% 16.67% 0.00% -
  Horiz. % 700.00% 666.67% 1,316.67% 1,416.67% 116.67% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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

TOP ARTICLES

1. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
2. MACQUARIE raised Top Glove's Target Price to RM30.40 gloveharicut
3. 冷眼:胜多输少就是赢 股票投资忌跟风 【冷眼专栏】全民拥股
4. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
5. Cold Eye Commented on GLOVE in his new book gloveharicut
6. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
7. Stocks on Radar- Supermax Corporation (7106) AmInvest Research Reports
8. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers