Highlights

[KLUANG] YoY Quarter Result on 2006-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 30-Jun-2006  [#4]
Profit Trend QoQ -     341.13%    YoY -     471.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,644 2,512 1,496 1,331 1,181 2,669 1,413 2.55%
  YoY % -34.55% 67.91% 12.40% 12.70% -55.75% 88.89% -
  Horiz. % 116.35% 177.78% 105.87% 94.20% 83.58% 188.89% 100.00%
PBT -1,690 6,759 6,406 6,244 -1,278 4,319 5,025 -
  YoY % -125.00% 5.51% 2.59% 588.58% -129.59% -14.05% -
  Horiz. % -33.63% 134.51% 127.48% 124.26% -25.43% 85.95% 100.00%
Tax -83 -375 -135 -77 -30 -2,220 -589 -27.84%
  YoY % 77.87% -177.78% -75.32% -156.67% 98.65% -276.91% -
  Horiz. % 14.09% 63.67% 22.92% 13.07% 5.09% 376.91% 100.00%
NP -1,773 6,384 6,271 6,167 -1,308 2,099 4,436 -
  YoY % -127.77% 1.80% 1.69% 571.48% -162.32% -52.68% -
  Horiz. % -39.97% 143.91% 141.37% 139.02% -29.49% 47.32% 100.00%
NP to SH -1,773 6,384 6,271 6,167 -1,658 2,184 4,436 -
  YoY % -127.77% 1.80% 1.69% 471.95% -175.92% -50.77% -
  Horiz. % -39.97% 143.91% 141.37% 139.02% -37.38% 49.23% 100.00%
Tax Rate - % 5.55 % 2.11 % 1.23 % - % 51.40 % 11.72 % -
  YoY % 0.00% 163.03% 71.54% 0.00% 0.00% 338.57% -
  Horiz. % 0.00% 47.35% 18.00% 10.49% 0.00% 438.57% 100.00%
Total Cost 3,417 -3,872 -4,775 -4,836 2,489 570 -3,023 -
  YoY % 188.25% 18.91% 1.26% -294.29% 336.67% 118.86% -
  Horiz. % -113.03% 128.08% 157.96% 159.97% -82.34% -18.86% 100.00%
Net Worth 330,433 361,063 364,167 180,501 243,756 124,698 107,089 20.64%
  YoY % -8.48% -0.85% 101.75% -25.95% 95.48% 16.44% -
  Horiz. % 308.56% 337.16% 340.06% 168.55% 227.62% 116.44% 100.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 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% 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% 0.00% 100.00%
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 330,433 361,063 364,167 180,501 243,756 124,698 107,089 20.64%
  YoY % -8.48% -0.85% 101.75% -25.95% 95.48% 16.44% -
  Horiz. % 308.56% 337.16% 340.06% 168.55% 227.62% 116.44% 100.00%
NOSH 60,101 60,177 60,191 60,167 76,405 2,087 2,005 76.14%
  YoY % -0.13% -0.02% 0.04% -21.25% 3,560.75% 4.05% -
  Horiz. % 2,996.14% 2,999.91% 3,000.64% 2,999.40% 3,808.91% 104.05% 100.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -107.85 % 254.14 % 419.18 % 463.34 % -110.75 % 78.64 % 313.94 % -
  YoY % -142.44% -39.37% -9.53% 518.37% -240.83% -74.95% -
  Horiz. % -34.35% 80.95% 133.52% 147.59% -35.28% 25.05% 100.00%
ROE -0.54 % 1.77 % 1.72 % 3.42 % -0.68 % 1.75 % 4.14 % -
  YoY % -130.51% 2.91% -49.71% 602.94% -138.86% -57.73% -
  Horiz. % -13.04% 42.75% 41.55% 82.61% -16.43% 42.27% 100.00%
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.74 4.17 2.49 2.21 1.55 127.88 70.44 -41.76%
  YoY % -34.29% 67.47% 12.67% 42.58% -98.79% 81.54% -
  Horiz. % 3.89% 5.92% 3.53% 3.14% 2.20% 181.54% 100.00%
EPS -2.95 10.61 10.42 10.25 -2.17 104.64 221.14 -
  YoY % -127.80% 1.82% 1.66% 572.35% -102.07% -52.68% -
  Horiz. % -1.33% 4.80% 4.71% 4.64% -0.98% 47.32% 100.00%
DPS 0.00 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% 0.00% 100.00%
NAPS 5.4979 6.0000 6.0501 3.0000 3.1903 59.7458 53.3853 -31.51%
  YoY % -8.37% -0.83% 101.67% -5.96% -94.66% 11.91% -
  Horiz. % 10.30% 11.24% 11.33% 5.62% 5.98% 111.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.60 3.98 2.37 2.11 1.87 4.22 2.24 2.51%
  YoY % -34.67% 67.93% 12.32% 12.83% -55.69% 88.39% -
  Horiz. % 116.07% 177.68% 105.80% 94.20% 83.48% 188.39% 100.00%
EPS -2.81 10.11 9.93 9.76 -2.62 3.46 7.02 -
  YoY % -127.79% 1.81% 1.74% 472.52% -175.72% -50.71% -
  Horiz. % -40.03% 144.02% 141.45% 139.03% -37.32% 49.29% 100.00%
DPS 0.00 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% 0.00% 100.00%
NAPS 5.2307 5.7156 5.7647 2.8573 3.8586 1.9740 1.6952 20.64%
  YoY % -8.48% -0.85% 101.75% -25.95% 95.47% 16.45% -
  Horiz. % 308.56% 337.16% 340.06% 168.55% 227.62% 116.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.9300 2.5200 2.7200 2.2000 2.8200 4.6000 3.1700 -
P/RPS 70.56 60.37 109.44 99.45 182.44 3.60 4.50 58.14%
  YoY % 16.88% -44.84% 10.05% -45.49% 4,967.78% -20.00% -
  Horiz. % 1,568.00% 1,341.56% 2,432.00% 2,210.00% 4,054.22% 80.00% 100.00%
P/EPS -65.42 23.75 26.11 21.46 -129.95 4.40 1.43 -
  YoY % -375.45% -9.04% 21.67% 116.51% -3,053.41% 207.69% -
  Horiz. % -4,574.83% 1,660.84% 1,825.87% 1,500.70% -9,087.41% 307.69% 100.00%
EY -1.53 4.21 3.83 4.66 -0.77 22.75 69.76 -
  YoY % -136.34% 9.92% -17.81% 705.19% -103.38% -67.39% -
  Horiz. % -2.19% 6.03% 5.49% 6.68% -1.10% 32.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.35 0.42 0.45 0.73 0.88 0.08 0.06 34.13%
  YoY % -16.67% -6.67% -38.36% -17.05% 1,000.00% 33.33% -
  Horiz. % 583.33% 700.00% 750.00% 1,216.67% 1,466.67% 133.33% 100.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 29/08/07 29/08/06 30/08/05 27/08/04 29/08/03 -
Price 2.2000 2.5000 2.4500 2.3800 2.7200 4.1700 3.2000 -
P/RPS 80.43 59.89 98.58 107.59 175.97 3.26 4.54 61.39%
  YoY % 34.30% -39.25% -8.37% -38.86% 5,297.85% -28.19% -
  Horiz. % 1,771.59% 1,319.16% 2,171.37% 2,369.82% 3,875.99% 71.81% 100.00%
P/EPS -74.58 23.57 23.52 23.22 -125.35 3.99 1.45 -
  YoY % -416.42% 0.21% 1.29% 118.52% -3,241.60% 175.17% -
  Horiz. % -5,143.45% 1,625.52% 1,622.07% 1,601.38% -8,644.83% 275.17% 100.00%
EY -1.34 4.24 4.25 4.31 -0.80 25.09 69.11 -
  YoY % -131.60% -0.24% -1.39% 638.75% -103.19% -63.70% -
  Horiz. % -1.94% 6.14% 6.15% 6.24% -1.16% 36.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.19 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.40 0.42 0.40 0.79 0.85 0.07 0.06 37.15%
  YoY % -4.76% 5.00% -49.37% -7.06% 1,114.29% 16.67% -
  Horiz. % 666.67% 700.00% 666.67% 1,316.67% 1,416.67% 116.67% 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
 
 

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
Partners & Brokers