Highlights

[KLUANG] YoY Quarter Result on 2008-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Jun-2008  [#4]
Profit Trend QoQ -     6.52%    YoY -     1.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,920 1,416 1,644 2,512 1,496 1,331 1,181 8.43%
  YoY % 35.59% -13.87% -34.55% 67.91% 12.40% 12.70% -
  Horiz. % 162.57% 119.90% 139.20% 212.70% 126.67% 112.70% 100.00%
PBT 4,611 4,726 -1,690 6,759 6,406 6,244 -1,278 -
  YoY % -2.43% 379.64% -125.00% 5.51% 2.59% 588.58% -
  Horiz. % -360.80% -369.80% 132.24% -528.87% -501.25% -488.58% 100.00%
Tax -324 201 -83 -375 -135 -77 -30 48.65%
  YoY % -261.19% 342.17% 77.87% -177.78% -75.32% -156.67% -
  Horiz. % 1,080.00% -670.00% 276.67% 1,250.00% 450.00% 256.67% 100.00%
NP 4,287 4,927 -1,773 6,384 6,271 6,167 -1,308 -
  YoY % -12.99% 377.89% -127.77% 1.80% 1.69% 571.48% -
  Horiz. % -327.75% -376.68% 135.55% -488.07% -479.43% -471.48% 100.00%
NP to SH 4,287 4,927 -1,773 6,384 6,271 6,167 -1,658 -
  YoY % -12.99% 377.89% -127.77% 1.80% 1.69% 471.95% -
  Horiz. % -258.56% -297.17% 106.94% -385.04% -378.23% -371.95% 100.00%
Tax Rate 7.03 % -4.25 % - % 5.55 % 2.11 % 1.23 % - % -
  YoY % 265.41% 0.00% 0.00% 163.03% 71.54% 0.00% -
  Horiz. % 571.54% -345.53% 0.00% 451.22% 171.54% 100.00% -
Total Cost -2,367 -3,511 3,417 -3,872 -4,775 -4,836 2,489 -
  YoY % 32.58% -202.75% 188.25% 18.91% 1.26% -294.29% -
  Horiz. % -95.10% -141.06% 137.28% -155.56% -191.84% -194.29% 100.00%
Net Worth 392,007 376,653 330,433 361,063 364,167 180,501 243,756 8.24%
  YoY % 4.08% 13.99% -8.48% -0.85% 101.75% -25.95% -
  Horiz. % 160.82% 154.52% 135.56% 148.12% 149.40% 74.05% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 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
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 392,007 376,653 330,433 361,063 364,167 180,501 243,756 8.24%
  YoY % 4.08% 13.99% -8.48% -0.85% 101.75% -25.95% -
  Horiz. % 160.82% 154.52% 135.56% 148.12% 149.40% 74.05% 100.00%
NOSH 60,210 60,158 60,101 60,177 60,191 60,167 76,405 -3.89%
  YoY % 0.09% 0.09% -0.13% -0.02% 0.04% -21.25% -
  Horiz. % 78.80% 78.74% 78.66% 78.76% 78.78% 78.75% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 223.28 % 347.95 % -107.85 % 254.14 % 419.18 % 463.34 % -110.75 % -
  YoY % -35.83% 422.62% -142.44% -39.37% -9.53% 518.37% -
  Horiz. % -201.61% -314.18% 97.38% -229.47% -378.49% -418.37% 100.00%
ROE 1.09 % 1.31 % -0.54 % 1.77 % 1.72 % 3.42 % -0.68 % -
  YoY % -16.79% 342.59% -130.51% 2.91% -49.71% 602.94% -
  Horiz. % -160.29% -192.65% 79.41% -260.29% -252.94% -502.94% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.19 2.35 2.74 4.17 2.49 2.21 1.55 12.78%
  YoY % 35.74% -14.23% -34.29% 67.47% 12.67% 42.58% -
  Horiz. % 205.81% 151.61% 176.77% 269.03% 160.65% 142.58% 100.00%
EPS 7.12 8.19 -2.95 10.61 10.42 10.25 -2.17 -
  YoY % -13.06% 377.63% -127.80% 1.82% 1.66% 572.35% -
  Horiz. % -328.11% -377.42% 135.94% -488.94% -480.18% -472.35% 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 6.5106 6.2610 5.4979 6.0000 6.0501 3.0000 3.1903 12.62%
  YoY % 3.99% 13.88% -8.37% -0.83% 101.67% -5.96% -
  Horiz. % 204.07% 196.25% 172.33% 188.07% 189.64% 94.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.04 2.24 2.60 3.98 2.37 2.11 1.87 8.43%
  YoY % 35.71% -13.85% -34.67% 67.93% 12.32% 12.83% -
  Horiz. % 162.57% 119.79% 139.04% 212.83% 126.74% 112.83% 100.00%
EPS 6.79 7.80 -2.81 10.11 9.93 9.76 -2.62 -
  YoY % -12.95% 377.58% -127.79% 1.81% 1.74% 472.52% -
  Horiz. % -259.16% -297.71% 107.25% -385.88% -379.01% -372.52% 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 6.2054 5.9624 5.2307 5.7156 5.7647 2.8573 3.8586 8.24%
  YoY % 4.08% 13.99% -8.48% -0.85% 101.75% -25.95% -
  Horiz. % 160.82% 154.52% 135.56% 148.13% 149.40% 74.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.6100 1.8800 1.9300 2.5200 2.7200 2.2000 2.8200 -
P/RPS 81.85 79.87 70.56 60.37 109.44 99.45 182.44 -12.50%
  YoY % 2.48% 13.19% 16.88% -44.84% 10.05% -45.49% -
  Horiz. % 44.86% 43.78% 38.68% 33.09% 59.99% 54.51% 100.00%
P/EPS 36.66 22.95 -65.42 23.75 26.11 21.46 -129.95 -
  YoY % 59.74% 135.08% -375.45% -9.04% 21.67% 116.51% -
  Horiz. % -28.21% -17.66% 50.34% -18.28% -20.09% -16.51% 100.00%
EY 2.73 4.36 -1.53 4.21 3.83 4.66 -0.77 -
  YoY % -37.39% 384.97% -136.34% 9.92% -17.81% 705.19% -
  Horiz. % -354.55% -566.23% 198.70% -546.75% -497.40% -605.19% 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 0.40 0.30 0.35 0.42 0.45 0.73 0.88 -12.31%
  YoY % 33.33% -14.29% -16.67% -6.67% -38.36% -17.05% -
  Horiz. % 45.45% 34.09% 39.77% 47.73% 51.14% 82.95% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 27/08/10 28/08/09 29/08/08 29/08/07 29/08/06 30/08/05 -
Price 2.5000 2.2500 2.2000 2.5000 2.4500 2.3800 2.7200 -
P/RPS 78.40 95.59 80.43 59.89 98.58 107.59 175.97 -12.60%
  YoY % -17.98% 18.85% 34.30% -39.25% -8.37% -38.86% -
  Horiz. % 44.55% 54.32% 45.71% 34.03% 56.02% 61.14% 100.00%
P/EPS 35.11 27.47 -74.58 23.57 23.52 23.22 -125.35 -
  YoY % 27.81% 136.83% -416.42% 0.21% 1.29% 118.52% -
  Horiz. % -28.01% -21.91% 59.50% -18.80% -18.76% -18.52% 100.00%
EY 2.85 3.64 -1.34 4.24 4.25 4.31 -0.80 -
  YoY % -21.70% 371.64% -131.60% -0.24% -1.39% 638.75% -
  Horiz. % -356.25% -455.00% 167.50% -530.00% -531.25% -538.75% 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 0.38 0.36 0.40 0.42 0.40 0.79 0.85 -12.55%
  YoY % 5.56% -10.00% -4.76% 5.00% -49.37% -7.06% -
  Horiz. % 44.71% 42.35% 47.06% 49.41% 47.06% 92.94% 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.
 


 

249  192  496  1331 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.020.00 
 SAPNRG 0.275+0.005 
 KNM 0.455+0.01 
 ISTONE 0.245+0.02 
 HSI-C7F 0.345+0.03 
 KNM-WB 0.20+0.015 
 MTAG 0.45+0.01 
 VELESTO 0.34+0.01 
 GPACKET-WB 0.3150.00 
 HSI-H8B 0.21-0.035 

TOP ARTICLES

1. Malaysia Stock Analysis – OCK (0172) Louis Yap Investment
2. OPCOM & NETX: CORE WINNERS OF THE DIGITAL ECONOMY IN LATEST MALAYSIA'S BUDGET, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. AirAsia’s Santan Restaurant Is Opening at Mid Valley Megamall Good Articles to Share
4. EVERYONE HAS OVERLOOKED THIS NEXT RALLY STOCK AFTER I-STONE! smartinvestment2030
5. HDD STOCK MADE IMPRESSIVE GAIN. Top Pick Of The Day
6. [转贴] MAGNI一天爆跌60%,天哥我这次给你害死了!! ~ 第一天 Good Articles to Share
7. [12Invest] 壹贰讲股 - 浅谈Dayang Enterprise Holdings Berhad(5141) [12Invest] - 壹贰讲股
8. [转贴] [Facebook live video:浅谈KNM Group bhd (KNM)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers