Highlights

[KLUANG] YoY TTM 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 -     0.51%    YoY -     52.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 7,577 6,410 6,766 10,349 6,742 5,796 6,162 3.50%
  YoY % 18.21% -5.26% -34.62% 53.50% 16.32% -5.94% -
  Horiz. % 122.96% 104.02% 109.80% 167.95% 109.41% 94.06% 100.00%
PBT 16,022 8,707 -4,740 23,771 15,129 10,378 5,541 19.35%
  YoY % 84.01% 283.69% -119.94% 57.12% 45.78% 87.29% -
  Horiz. % 289.15% 157.14% -85.54% 429.00% 273.04% 187.29% 100.00%
Tax -761 -196 -300 -1,337 -465 -809 -1,002 -4.48%
  YoY % -288.27% 34.67% 77.56% -187.53% 42.52% 19.26% -
  Horiz. % 75.95% 19.56% 29.94% 133.43% 46.41% 80.74% 100.00%
NP 15,261 8,511 -5,040 22,434 14,664 9,569 4,539 22.39%
  YoY % 79.31% 268.87% -122.47% 52.99% 53.24% 110.82% -
  Horiz. % 336.22% 187.51% -111.04% 494.25% 323.07% 210.82% 100.00%
NP to SH 15,261 8,511 -5,040 22,434 14,664 9,569 4,539 22.39%
  YoY % 79.31% 268.87% -122.47% 52.99% 53.24% 110.82% -
  Horiz. % 336.22% 187.51% -111.04% 494.25% 323.07% 210.82% 100.00%
Tax Rate 4.75 % 2.25 % - % 5.62 % 3.07 % 7.80 % 18.08 % -19.96%
  YoY % 111.11% 0.00% 0.00% 83.06% -60.64% -56.86% -
  Horiz. % 26.27% 12.44% 0.00% 31.08% 16.98% 43.14% 100.00%
Total Cost -7,684 -2,101 11,806 -12,085 -7,922 -3,773 1,623 -
  YoY % -265.73% -117.80% 197.69% -52.55% -109.97% -332.47% -
  Horiz. % -473.44% -129.45% 727.42% -744.61% -488.11% -232.47% 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 602 0 0 439 0 0 678 -1.96%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.79% 0.00% 0.00% 64.82% 0.00% 0.00% 100.00%
Div Payout % 3.95 % - % - % 1.96 % - % - % 14.94 % -19.88%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.44% 0.00% 0.00% 13.12% 0.00% 0.00% 100.00%
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 201.41 % 132.78 % -74.49 % 216.77 % 217.50 % 165.10 % 73.66 % 18.24%
  YoY % 51.69% 278.25% -134.36% -0.34% 31.74% 124.14% -
  Horiz. % 273.43% 180.26% -101.13% 294.28% 295.28% 224.14% 100.00%
ROE 3.89 % 2.26 % -1.53 % 6.21 % 4.03 % 5.30 % 1.86 % 13.08%
  YoY % 72.12% 247.71% -124.64% 54.09% -23.96% 184.95% -
  Horiz. % 209.14% 121.51% -82.26% 333.87% 216.67% 284.95% 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 12.58 10.66 11.26 17.20 11.20 9.63 8.06 7.70%
  YoY % 18.01% -5.33% -34.53% 53.57% 16.30% 19.48% -
  Horiz. % 156.08% 132.26% 139.70% 213.40% 138.96% 119.48% 100.00%
EPS 25.35 14.15 -8.39 37.28 24.36 15.90 5.94 27.35%
  YoY % 79.15% 268.65% -122.51% 53.04% 53.21% 167.68% -
  Horiz. % 426.77% 238.22% -141.25% 627.61% 410.10% 267.68% 100.00%
DPS 1.00 0.00 0.00 0.73 0.00 0.00 0.89 1.96%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.36% 0.00% 0.00% 82.02% 0.00% 0.00% 100.00%
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 11.99 10.15 10.71 16.38 10.67 9.17 9.75 3.51%
  YoY % 18.13% -5.23% -34.62% 53.51% 16.36% -5.95% -
  Horiz. % 122.97% 104.10% 109.85% 168.00% 109.44% 94.05% 100.00%
EPS 24.16 13.47 -7.98 35.51 23.21 15.15 7.19 22.37%
  YoY % 79.36% 268.80% -122.47% 52.99% 53.20% 110.71% -
  Horiz. % 336.02% 187.34% -110.99% 493.88% 322.81% 210.71% 100.00%
DPS 0.95 0.00 0.00 0.70 0.00 0.00 1.07 -1.96%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.79% 0.00% 0.00% 65.42% 0.00% 0.00% 100.00%
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 20.74 17.64 17.14 14.65 24.28 22.84 34.97 -8.34%
  YoY % 17.57% 2.92% 17.00% -39.66% 6.30% -34.69% -
  Horiz. % 59.31% 50.44% 49.01% 41.89% 69.43% 65.31% 100.00%
P/EPS 10.30 13.29 -23.02 6.76 11.16 13.83 47.47 -22.47%
  YoY % -22.50% 157.73% -440.53% -39.43% -19.31% -70.87% -
  Horiz. % 21.70% 28.00% -48.49% 14.24% 23.51% 29.13% 100.00%
EY 9.71 7.53 -4.34 14.79 8.96 7.23 2.11 28.96%
  YoY % 28.95% 273.50% -129.34% 65.07% 23.93% 242.65% -
  Horiz. % 460.19% 356.87% -205.69% 700.95% 424.64% 342.65% 100.00%
DY 0.38 0.00 0.00 0.29 0.00 0.00 0.31 3.45%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.58% 0.00% 0.00% 93.55% 0.00% 0.00% 100.00%
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 19.87 21.12 19.54 14.54 21.87 24.71 33.73 -8.44%
  YoY % -5.92% 8.09% 34.39% -33.52% -11.49% -26.74% -
  Horiz. % 58.91% 62.61% 57.93% 43.11% 64.84% 73.26% 100.00%
P/EPS 9.86 15.90 -26.23 6.71 10.06 14.96 45.79 -22.57%
  YoY % -37.99% 160.62% -490.91% -33.30% -32.75% -67.33% -
  Horiz. % 21.53% 34.72% -57.28% 14.65% 21.97% 32.67% 100.00%
EY 10.14 6.29 -3.81 14.91 9.94 6.68 2.18 29.19%
  YoY % 61.21% 265.09% -125.55% 50.00% 48.80% 206.42% -
  Horiz. % 465.14% 288.53% -174.77% 683.94% 455.96% 306.42% 100.00%
DY 0.40 0.00 0.00 0.29 0.00 0.00 0.33 3.26%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.21% 0.00% 0.00% 87.88% 0.00% 0.00% 100.00%
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.
 


 

245  419  478  738 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 0.81+0.07 
 HSI-C5P 0.225-0.02 
 EKOVEST 0.83-0.01 
 HSI-H6P 0.34+0.02 
 IWCITY 0.995+0.005 
 INARI 1.46-0.11 
 LAMBO 0.06-0.005 
 MYEG 1.44-0.04 
 ECONBHD 0.725-0.005 
 MTRONIC-WA 0.0250.00 
Partners & Brokers