Highlights

[KLUANG] YoY Quarter Result on 2009-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     238.52%    YoY -     525.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,614 1,889 1,321 1,380 1,947 2,020 1,473 1.53%
  YoY % -14.56% 43.00% -4.28% -29.12% -3.61% 37.14% -
  Horiz. % 109.57% 128.24% 89.68% 93.69% 132.18% 137.14% 100.00%
PBT 3,237 -135 4,567 2,541 -421 5,147 3,043 1.03%
  YoY % 2,497.78% -102.96% 79.73% 703.56% -108.18% 69.14% -
  Horiz. % 106.38% -4.44% 150.08% 83.50% -13.84% 169.14% 100.00%
Tax -141 -199 -165 -85 -156 -252 -157 -1.77%
  YoY % 29.15% -20.61% -94.12% 45.51% 38.10% -60.51% -
  Horiz. % 89.81% 126.75% 105.10% 54.14% 99.36% 160.51% 100.00%
NP 3,096 -334 4,402 2,456 -577 4,895 2,886 1.18%
  YoY % 1,026.95% -107.59% 79.23% 525.65% -111.79% 69.61% -
  Horiz. % 107.28% -11.57% 152.53% 85.10% -19.99% 169.61% 100.00%
NP to SH 3,096 -334 4,402 2,456 -577 4,895 2,886 1.18%
  YoY % 1,026.95% -107.59% 79.23% 525.65% -111.79% 69.61% -
  Horiz. % 107.28% -11.57% 152.53% 85.10% -19.99% 169.61% 100.00%
Tax Rate 4.36 % - % 3.61 % 3.35 % - % 4.90 % 5.16 % -2.77%
  YoY % 0.00% 0.00% 7.76% 0.00% 0.00% -5.04% -
  Horiz. % 84.50% 0.00% 69.96% 64.92% 0.00% 94.96% 100.00%
Total Cost -1,482 2,223 -3,081 -1,076 2,524 -2,875 -1,413 0.80%
  YoY % -166.67% 172.15% -186.34% -142.63% 187.79% -103.47% -
  Horiz. % 104.88% -157.32% 218.05% 76.15% -178.63% 203.47% 100.00%
Net Worth 404,521 373,685 379,372 355,156 349,746 365,884 337,662 3.05%
  YoY % 8.25% -1.50% 6.82% 1.55% -4.41% 8.36% -
  Horiz. % 119.80% 110.67% 112.35% 105.18% 103.58% 108.36% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 680 686 - - 1,123 - - -
  YoY % -0.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.56% 61.05% 0.00% 0.00% 100.00% - -
Div Payout % 21.98 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 404,521 373,685 379,372 355,156 349,746 365,884 337,662 3.05%
  YoY % 8.25% -1.50% 6.82% 1.55% -4.41% 8.36% -
  Horiz. % 119.80% 110.67% 112.35% 105.18% 103.58% 108.36% 100.00%
NOSH 60,233 60,727 60,218 60,196 60,104 60,209 60,250 -0.00%
  YoY % -0.81% 0.84% 0.04% 0.15% -0.17% -0.07% -
  Horiz. % 99.97% 100.79% 99.95% 99.91% 99.76% 99.93% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 191.82 % -17.68 % 333.23 % 177.97 % -29.64 % 242.33 % 195.93 % -0.35%
  YoY % 1,184.95% -105.31% 87.24% 700.44% -112.23% 23.68% -
  Horiz. % 97.90% -9.02% 170.08% 90.83% -15.13% 123.68% 100.00%
ROE 0.77 % -0.09 % 1.16 % 0.69 % -0.16 % 1.34 % 0.85 % -1.63%
  YoY % 955.56% -107.76% 68.12% 531.25% -111.94% 57.65% -
  Horiz. % 90.59% -10.59% 136.47% 81.18% -18.82% 157.65% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.68 3.11 2.19 2.29 3.24 3.35 2.44 1.57%
  YoY % -13.83% 42.01% -4.37% -29.32% -3.28% 37.30% -
  Horiz. % 109.84% 127.46% 89.75% 93.85% 132.79% 137.30% 100.00%
EPS 5.14 -0.55 7.31 4.08 -0.96 8.13 4.79 1.18%
  YoY % 1,034.55% -107.52% 79.17% 525.00% -111.81% 69.73% -
  Horiz. % 107.31% -11.48% 152.61% 85.18% -20.04% 169.73% 100.00%
DPS 1.13 1.13 0.00 0.00 1.87 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.43% 60.43% 0.00% 0.00% 100.00% - -
NAPS 6.7159 6.1535 6.2999 5.9000 5.8190 6.0769 5.6043 3.06%
  YoY % 9.14% -2.32% 6.78% 1.39% -4.24% 8.43% -
  Horiz. % 119.83% 109.80% 112.41% 105.28% 103.83% 108.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.55 2.99 2.09 2.18 3.08 3.20 2.33 1.51%
  YoY % -14.72% 43.06% -4.13% -29.22% -3.75% 37.34% -
  Horiz. % 109.44% 128.33% 89.70% 93.56% 132.19% 137.34% 100.00%
EPS 4.90 -0.53 6.97 3.89 -0.91 7.75 4.57 1.17%
  YoY % 1,024.53% -107.60% 79.18% 527.47% -111.74% 69.58% -
  Horiz. % 107.22% -11.60% 152.52% 85.12% -19.91% 169.58% 100.00%
DPS 1.08 1.09 0.00 0.00 1.78 0.00 0.00 -
  YoY % -0.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.67% 61.24% 0.00% 0.00% 100.00% - -
NAPS 6.4035 5.9154 6.0054 5.6221 5.5364 5.7919 5.3451 3.05%
  YoY % 8.25% -1.50% 6.82% 1.55% -4.41% 8.36% -
  Horiz. % 119.80% 110.67% 112.35% 105.18% 103.58% 108.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.8700 2.4000 2.2000 2.2800 2.3000 2.6900 2.8500 -
P/RPS 107.11 77.15 100.29 99.45 71.00 80.18 116.57 -1.40%
  YoY % 38.83% -23.07% 0.84% 40.07% -11.45% -31.22% -
  Horiz. % 91.88% 66.18% 86.03% 85.31% 60.91% 68.78% 100.00%
P/EPS 55.84 -436.36 30.10 55.88 -239.58 33.09 59.50 -1.05%
  YoY % 112.80% -1,549.70% -46.13% 123.32% -824.03% -44.39% -
  Horiz. % 93.85% -733.38% 50.59% 93.92% -402.66% 55.61% 100.00%
EY 1.79 -0.23 3.32 1.79 -0.42 3.02 1.68 1.06%
  YoY % 878.26% -106.93% 85.47% 526.19% -113.91% 79.76% -
  Horiz. % 106.55% -13.69% 197.62% 106.55% -25.00% 179.76% 100.00%
DY 0.39 0.47 0.00 0.00 0.81 0.00 0.00 -
  YoY % -17.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.15% 58.02% 0.00% 0.00% 100.00% - -
P/NAPS 0.43 0.39 0.35 0.39 0.40 0.44 0.51 -2.80%
  YoY % 10.26% 11.43% -10.26% -2.50% -9.09% -13.73% -
  Horiz. % 84.31% 76.47% 68.63% 76.47% 78.43% 86.27% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 24/11/11 30/11/10 24/11/09 27/11/08 21/11/07 29/11/06 -
Price 2.9100 2.5800 2.8700 2.0100 1.9800 2.7500 2.6300 -
P/RPS 108.60 82.94 130.83 87.68 61.12 81.97 107.58 0.16%
  YoY % 30.94% -36.60% 49.21% 43.46% -25.44% -23.81% -
  Horiz. % 100.95% 77.10% 121.61% 81.50% 56.81% 76.19% 100.00%
P/EPS 56.61 -469.09 39.26 49.26 -206.25 33.83 54.91 0.51%
  YoY % 112.07% -1,294.83% -20.30% 123.88% -709.67% -38.39% -
  Horiz. % 103.10% -854.29% 71.50% 89.71% -375.61% 61.61% 100.00%
EY 1.77 -0.21 2.55 2.03 -0.48 2.96 1.82 -0.46%
  YoY % 942.86% -108.24% 25.62% 522.92% -116.22% 62.64% -
  Horiz. % 97.25% -11.54% 140.11% 111.54% -26.37% 162.64% 100.00%
DY 0.39 0.44 0.00 0.00 0.94 0.00 0.00 -
  YoY % -11.36% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.49% 46.81% 0.00% 0.00% 100.00% - -
P/NAPS 0.43 0.42 0.46 0.34 0.34 0.45 0.47 -1.47%
  YoY % 2.38% -8.70% 35.29% 0.00% -24.44% -4.26% -
  Horiz. % 91.49% 89.36% 97.87% 72.34% 72.34% 95.74% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers