Highlights

[KLUANG] YoY TTM Result on 2007-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Jun-2007  [#4]
Profit Trend QoQ -     0.71%    YoY -     53.24%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 6,410 6,766 10,349 6,742 5,796 6,162 7,541 -2.67%
  YoY % -5.26% -34.62% 53.50% 16.32% -5.94% -18.29% -
  Horiz. % 85.00% 89.72% 137.24% 89.40% 76.86% 81.71% 100.00%
PBT 8,707 -4,740 23,771 15,129 10,378 5,541 15,511 -9.17%
  YoY % 283.69% -119.94% 57.12% 45.78% 87.29% -64.28% -
  Horiz. % 56.13% -30.56% 153.25% 97.54% 66.91% 35.72% 100.00%
Tax -196 -300 -1,337 -465 -809 -1,002 -2,354 -33.91%
  YoY % 34.67% 77.56% -187.53% 42.52% 19.26% 57.43% -
  Horiz. % 8.33% 12.74% 56.80% 19.75% 34.37% 42.57% 100.00%
NP 8,511 -5,040 22,434 14,664 9,569 4,539 13,157 -7.00%
  YoY % 268.87% -122.47% 52.99% 53.24% 110.82% -65.50% -
  Horiz. % 64.69% -38.31% 170.51% 111.45% 72.73% 34.50% 100.00%
NP to SH 8,511 -5,040 22,434 14,664 9,569 4,539 13,242 -7.10%
  YoY % 268.87% -122.47% 52.99% 53.24% 110.82% -65.72% -
  Horiz. % 64.27% -38.06% 169.42% 110.74% 72.26% 34.28% 100.00%
Tax Rate 2.25 % - % 5.62 % 3.07 % 7.80 % 18.08 % 15.18 % -27.24%
  YoY % 0.00% 0.00% 83.06% -60.64% -56.86% 19.10% -
  Horiz. % 14.82% 0.00% 37.02% 20.22% 51.38% 119.10% 100.00%
Total Cost -2,101 11,806 -12,085 -7,922 -3,773 1,623 -5,616 -15.11%
  YoY % -117.80% 197.69% -52.55% -109.97% -332.47% 128.90% -
  Horiz. % 37.41% -210.22% 215.19% 141.06% 67.18% -28.90% 100.00%
Net Worth 376,653 330,433 361,063 364,167 180,501 243,756 124,698 20.22%
  YoY % 13.99% -8.48% -0.85% 101.75% -25.95% 95.48% -
  Horiz. % 302.05% 264.99% 289.55% 292.04% 144.75% 195.48% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 0 0 439 0 0 678 794 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -14.64% -
  Horiz. % 0.00% 0.00% 55.33% 0.00% 0.00% 85.36% 100.00%
Div Payout % - % - % 1.96 % - % - % 14.94 % 6.00 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 149.00% -
  Horiz. % 0.00% 0.00% 32.67% 0.00% 0.00% 249.00% 100.00%
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 376,653 330,433 361,063 364,167 180,501 243,756 124,698 20.22%
  YoY % 13.99% -8.48% -0.85% 101.75% -25.95% 95.48% -
  Horiz. % 302.05% 264.99% 289.55% 292.04% 144.75% 195.48% 100.00%
NOSH 60,158 60,101 60,177 60,191 60,167 76,405 2,087 75.06%
  YoY % 0.09% -0.13% -0.02% 0.04% -21.25% 3,560.75% -
  Horiz. % 2,882.33% 2,879.60% 2,883.22% 2,883.92% 2,882.73% 3,660.75% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 132.78 % -74.49 % 216.77 % 217.50 % 165.10 % 73.66 % 174.47 % -4.45%
  YoY % 278.25% -134.36% -0.34% 31.74% 124.14% -57.78% -
  Horiz. % 76.10% -42.70% 124.24% 124.66% 94.63% 42.22% 100.00%
ROE 2.26 % -1.53 % 6.21 % 4.03 % 5.30 % 1.86 % 10.62 % -22.72%
  YoY % 247.71% -124.64% 54.09% -23.96% 184.95% -82.49% -
  Horiz. % 21.28% -14.41% 58.47% 37.95% 49.91% 17.51% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.66 11.26 17.20 11.20 9.63 8.06 361.31 -44.40%
  YoY % -5.33% -34.53% 53.57% 16.30% 19.48% -97.77% -
  Horiz. % 2.95% 3.12% 4.76% 3.10% 2.67% 2.23% 100.00%
EPS 14.15 -8.39 37.28 24.36 15.90 5.94 634.45 -46.93%
  YoY % 268.65% -122.51% 53.04% 53.21% 167.68% -99.06% -
  Horiz. % 2.23% -1.32% 5.88% 3.84% 2.51% 0.94% 100.00%
DPS 0.00 0.00 0.73 0.00 0.00 0.89 38.06 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -97.66% -
  Horiz. % 0.00% 0.00% 1.92% 0.00% 0.00% 2.34% 100.00%
NAPS 6.2610 5.4979 6.0000 6.0501 3.0000 3.1903 59.7458 -31.33%
  YoY % 13.88% -8.37% -0.83% 101.67% -5.96% -94.66% -
  Horiz. % 10.48% 9.20% 10.04% 10.13% 5.02% 5.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.15 10.71 16.38 10.67 9.17 9.75 11.94 -2.67%
  YoY % -5.23% -34.62% 53.51% 16.36% -5.95% -18.34% -
  Horiz. % 85.01% 89.70% 137.19% 89.36% 76.80% 81.66% 100.00%
EPS 13.47 -7.98 35.51 23.21 15.15 7.19 20.96 -7.10%
  YoY % 268.80% -122.47% 52.99% 53.20% 110.71% -65.70% -
  Horiz. % 64.27% -38.07% 169.42% 110.73% 72.28% 34.30% 100.00%
DPS 0.00 0.00 0.70 0.00 0.00 1.07 1.26 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -15.08% -
  Horiz. % 0.00% 0.00% 55.56% 0.00% 0.00% 84.92% 100.00%
NAPS 5.9624 5.2307 5.7156 5.7647 2.8573 3.8586 1.9740 20.22%
  YoY % 13.99% -8.48% -0.85% 101.75% -25.95% 95.47% -
  Horiz. % 302.05% 264.98% 289.54% 292.03% 144.75% 195.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.8800 1.9300 2.5200 2.7200 2.2000 2.8200 4.6000 -
P/RPS 17.64 17.14 14.65 24.28 22.84 34.97 1.27 55.01%
  YoY % 2.92% 17.00% -39.66% 6.30% -34.69% 2,653.54% -
  Horiz. % 1,388.98% 1,349.61% 1,153.54% 1,911.81% 1,798.43% 2,753.54% 100.00%
P/EPS 13.29 -23.02 6.76 11.16 13.83 47.47 0.73 62.16%
  YoY % 157.73% -440.53% -39.43% -19.31% -70.87% 6,402.74% -
  Horiz. % 1,820.55% -3,153.42% 926.03% 1,528.77% 1,894.52% 6,502.74% 100.00%
EY 7.53 -4.34 14.79 8.96 7.23 2.11 137.92 -38.39%
  YoY % 273.50% -129.34% 65.07% 23.93% 242.65% -98.47% -
  Horiz. % 5.46% -3.15% 10.72% 6.50% 5.24% 1.53% 100.00%
DY 0.00 0.00 0.29 0.00 0.00 0.31 8.27 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -96.25% -
  Horiz. % 0.00% 0.00% 3.51% 0.00% 0.00% 3.75% 100.00%
P/NAPS 0.30 0.35 0.42 0.45 0.73 0.88 0.08 24.63%
  YoY % -14.29% -16.67% -6.67% -38.36% -17.05% 1,000.00% -
  Horiz. % 375.00% 437.50% 525.00% 562.50% 912.50% 1,100.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 28/08/09 29/08/08 29/08/07 29/08/06 30/08/05 27/08/04 -
Price 2.2500 2.2000 2.5000 2.4500 2.3800 2.7200 4.1700 -
P/RPS 21.12 19.54 14.54 21.87 24.71 33.73 1.15 62.39%
  YoY % 8.09% 34.39% -33.52% -11.49% -26.74% 2,833.04% -
  Horiz. % 1,836.52% 1,699.13% 1,264.35% 1,901.74% 2,148.70% 2,933.04% 100.00%
P/EPS 15.90 -26.23 6.71 10.06 14.96 45.79 0.66 69.90%
  YoY % 160.62% -490.91% -33.30% -32.75% -67.33% 6,837.88% -
  Horiz. % 2,409.09% -3,974.24% 1,016.67% 1,524.24% 2,266.67% 6,937.88% 100.00%
EY 6.29 -3.81 14.91 9.94 6.68 2.18 152.15 -41.18%
  YoY % 265.09% -125.55% 50.00% 48.80% 206.42% -98.57% -
  Horiz. % 4.13% -2.50% 9.80% 6.53% 4.39% 1.43% 100.00%
DY 0.00 0.00 0.29 0.00 0.00 0.33 9.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -96.39% -
  Horiz. % 0.00% 0.00% 3.18% 0.00% 0.00% 3.61% 100.00%
P/NAPS 0.36 0.40 0.42 0.40 0.79 0.85 0.07 31.37%
  YoY % -10.00% -4.76% 5.00% -49.37% -7.06% 1,114.29% -
  Horiz. % 514.29% 571.43% 600.00% 571.43% 1,128.57% 1,214.29% 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.
 


 

370  303  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.005 
 IWCITY 1.10+0.09 
 HSI-H6Q 0.32-0.095 
 MESTRON 0.16-0.005 
 GREATEC 0.965-0.025 
 HSI-C5J 0.27+0.085 
 HSI-H6N 0.10-0.055 
 ARMADA 0.200.00 
 IMPIANA 0.040.00 
 LAMBO 0.0650.00 
Partners & Brokers