Highlights

[KLUANG] YoY Quarter Result on 2009-03-31 [#3]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     -1,735.25%    YoY -     -142.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,464 1,697 1,475 1,214 2,710 1,464 1,337 1.52%
  YoY % -13.73% 15.05% 21.50% -55.20% 85.11% 9.50% -
  Horiz. % 109.50% 126.93% 110.32% 90.80% 202.69% 109.50% 100.00%
PBT 3,911 2,960 -303 -2,461 6,392 1,720 1,475 17.63%
  YoY % 32.13% 1,076.90% 87.69% -138.50% 271.63% 16.61% -
  Horiz. % 265.15% 200.68% -20.54% -166.85% 433.36% 116.61% 100.00%
Tax -118 -118 -179 -90 -399 -71 -77 7.37%
  YoY % 0.00% 34.08% -98.89% 77.44% -461.97% 7.79% -
  Horiz. % 153.25% 153.25% 232.47% 116.88% 518.18% 92.21% 100.00%
NP 3,793 2,842 -482 -2,551 5,993 1,649 1,398 18.08%
  YoY % 33.46% 689.63% 81.11% -142.57% 263.43% 17.95% -
  Horiz. % 271.32% 203.29% -34.48% -182.47% 428.68% 117.95% 100.00%
NP to SH 3,793 2,842 -482 -2,551 5,993 1,649 1,398 18.08%
  YoY % 33.46% 689.63% 81.11% -142.57% 263.43% 17.95% -
  Horiz. % 271.32% 203.29% -34.48% -182.47% 428.68% 117.95% 100.00%
Tax Rate 3.02 % 3.99 % - % - % 6.24 % 4.13 % 5.22 % -8.71%
  YoY % -24.31% 0.00% 0.00% 0.00% 51.09% -20.88% -
  Horiz. % 57.85% 76.44% 0.00% 0.00% 119.54% 79.12% 100.00%
Total Cost -2,329 -1,145 1,957 3,765 -3,283 -185 -61 83.40%
  YoY % -103.41% -158.51% -48.02% 214.68% -1,674.59% -203.28% -
  Horiz. % 3,818.03% 1,877.05% -3,208.20% -6,172.13% 5,381.97% 303.28% 100.00%
Net Worth 386,139 384,862 373,272 309,284 352,431 352,591 193,096 12.23%
  YoY % 0.33% 3.10% 20.69% -12.24% -0.05% 82.60% -
  Horiz. % 199.97% 199.31% 193.31% 160.17% 182.52% 182.60% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 602 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 21.19 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 386,139 384,862 373,272 309,284 352,431 352,591 193,096 12.23%
  YoY % 0.33% 3.10% 20.69% -12.24% -0.05% 82.60% -
  Horiz. % 199.97% 199.31% 193.31% 160.17% 182.52% 182.60% 100.00%
NOSH 60,206 60,211 60,249 60,165 60,170 60,182 60,083 0.03%
  YoY % -0.01% -0.06% 0.14% -0.01% -0.02% 0.16% -
  Horiz. % 100.20% 100.21% 100.28% 100.14% 100.14% 100.16% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 259.08 % 167.47 % -32.68 % -210.13 % 221.14 % 112.64 % 104.56 % 16.31%
  YoY % 54.70% 612.45% 84.45% -195.02% 96.32% 7.73% -
  Horiz. % 247.78% 160.17% -31.25% -200.97% 211.50% 107.73% 100.00%
ROE 0.98 % 0.74 % -0.13 % -0.82 % 1.70 % 0.47 % 0.72 % 5.27%
  YoY % 32.43% 669.23% 84.15% -148.24% 261.70% -34.72% -
  Horiz. % 136.11% 102.78% -18.06% -113.89% 236.11% 65.28% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.43 2.82 2.45 2.02 4.50 2.43 2.23 1.44%
  YoY % -13.83% 15.10% 21.29% -55.11% 85.19% 8.97% -
  Horiz. % 108.97% 126.46% 109.87% 90.58% 201.79% 108.97% 100.00%
EPS 6.30 4.72 -0.80 -4.24 9.96 2.74 2.32 18.10%
  YoY % 33.47% 690.00% 81.13% -142.57% 263.50% 18.10% -
  Horiz. % 271.55% 203.45% -34.48% -182.76% 429.31% 118.10% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 6.4136 6.3918 6.1954 5.1406 5.8572 5.8587 3.2138 12.19%
  YoY % 0.34% 3.17% 20.52% -12.23% -0.03% 82.30% -
  Horiz. % 199.56% 198.89% 192.77% 159.95% 182.25% 182.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.32 2.69 2.33 1.92 4.29 2.32 2.12 1.51%
  YoY % -13.75% 15.45% 21.35% -55.24% 84.91% 9.43% -
  Horiz. % 109.43% 126.89% 109.91% 90.57% 202.36% 109.43% 100.00%
EPS 6.00 4.50 -0.76 -4.04 9.49 2.61 2.21 18.09%
  YoY % 33.33% 692.11% 81.19% -142.57% 263.60% 18.10% -
  Horiz. % 271.49% 203.62% -34.39% -182.81% 429.41% 118.10% 100.00%
DPS 0.00 0.95 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 6.1125 6.0923 5.9088 4.8959 5.5789 5.5814 3.0567 12.23%
  YoY % 0.33% 3.11% 20.69% -12.24% -0.04% 82.60% -
  Horiz. % 199.97% 199.31% 193.31% 160.17% 182.51% 182.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.6600 2.7000 2.2700 1.7900 2.6600 2.6000 2.2100 -
P/RPS 109.39 95.80 92.72 88.71 59.06 106.88 99.32 1.62%
  YoY % 14.19% 3.32% 4.52% 50.20% -44.74% 7.61% -
  Horiz. % 110.14% 96.46% 93.35% 89.32% 59.46% 107.61% 100.00%
P/EPS 42.22 57.20 -283.75 -42.22 26.71 94.89 94.98 -12.63%
  YoY % -26.19% 120.16% -572.07% -258.07% -71.85% -0.09% -
  Horiz. % 44.45% 60.22% -298.75% -44.45% 28.12% 99.91% 100.00%
EY 2.37 1.75 -0.35 -2.37 3.74 1.05 1.05 14.52%
  YoY % 35.43% 600.00% 85.23% -163.37% 256.19% 0.00% -
  Horiz. % 225.71% 166.67% -33.33% -225.71% 356.19% 100.00% 100.00%
DY 0.00 0.37 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.41 0.42 0.37 0.35 0.45 0.44 0.69 -8.30%
  YoY % -2.38% 13.51% 5.71% -22.22% 2.27% -36.23% -
  Horiz. % 59.42% 60.87% 53.62% 50.72% 65.22% 63.77% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 31/05/11 20/05/10 29/05/09 30/05/08 29/05/07 30/05/06 -
Price 2.6800 2.6700 2.2400 1.9200 2.7300 2.7500 2.2500 -
P/RPS 110.21 94.74 91.50 95.15 60.61 113.05 101.11 1.45%
  YoY % 16.33% 3.54% -3.84% 56.99% -46.39% 11.81% -
  Horiz. % 109.00% 93.70% 90.50% 94.11% 59.94% 111.81% 100.00%
P/EPS 42.54 56.57 -280.00 -45.28 27.41 100.36 96.70 -12.78%
  YoY % -24.80% 120.20% -518.37% -265.20% -72.69% 3.78% -
  Horiz. % 43.99% 58.50% -289.56% -46.83% 28.35% 103.78% 100.00%
EY 2.35 1.77 -0.36 -2.21 3.65 1.00 1.03 14.72%
  YoY % 32.77% 591.67% 83.71% -160.55% 265.00% -2.91% -
  Horiz. % 228.16% 171.84% -34.95% -214.56% 354.37% 97.09% 100.00%
DY 0.00 0.37 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.42 0.42 0.36 0.37 0.47 0.47 0.70 -8.15%
  YoY % 0.00% 16.67% -2.70% -21.28% 0.00% -32.86% -
  Horiz. % 60.00% 60.00% 51.43% 52.86% 67.14% 67.14% 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.
 


 

218  266  536  1305 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.325+0.01 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 SAPNRG 0.28-0.01 
 KNM 0.405+0.01 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.0950.00 
 MNC 0.115+0.005 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
6. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
7. Tony Fernandes to quit all positions except in AirAsia & AAX Good Articles to Share
8. [12Invest] 壹贰讲股 - 浅谈冷门油气股 Deleum Berhad(5132) [12Invest] - 壹贰讲股
Partners & Brokers