Highlights

[KLUANG] YoY TTM Result on 2009-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     -261.69%    YoY -     -122.47%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 7,163 7,577 6,410 6,766 10,349 6,742 5,796 3.59%
  YoY % -5.46% 18.21% -5.26% -34.62% 53.50% 16.32% -
  Horiz. % 123.59% 130.73% 110.59% 116.74% 178.55% 116.32% 100.00%
PBT 7,431 16,022 8,707 -4,740 23,771 15,129 10,378 -5.41%
  YoY % -53.62% 84.01% 283.69% -119.94% 57.12% 45.78% -
  Horiz. % 71.60% 154.38% 83.90% -45.67% 229.05% 145.78% 100.00%
Tax -664 -761 -196 -300 -1,337 -465 -809 -3.24%
  YoY % 12.75% -288.27% 34.67% 77.56% -187.53% 42.52% -
  Horiz. % 82.08% 94.07% 24.23% 37.08% 165.27% 57.48% 100.00%
NP 6,767 15,261 8,511 -5,040 22,434 14,664 9,569 -5.61%
  YoY % -55.66% 79.31% 268.87% -122.47% 52.99% 53.24% -
  Horiz. % 70.72% 159.48% 88.94% -52.67% 234.44% 153.24% 100.00%
NP to SH 6,767 15,261 8,511 -5,040 22,434 14,664 9,569 -5.61%
  YoY % -55.66% 79.31% 268.87% -122.47% 52.99% 53.24% -
  Horiz. % 70.72% 159.48% 88.94% -52.67% 234.44% 153.24% 100.00%
Tax Rate 8.94 % 4.75 % 2.25 % - % 5.62 % 3.07 % 7.80 % 2.30%
  YoY % 88.21% 111.11% 0.00% 0.00% 83.06% -60.64% -
  Horiz. % 114.62% 60.90% 28.85% 0.00% 72.05% 39.36% 100.00%
Total Cost 396 -7,684 -2,101 11,806 -12,085 -7,922 -3,773 -
  YoY % 105.15% -265.73% -117.80% 197.69% -52.55% -109.97% -
  Horiz. % -10.50% 203.66% 55.69% -312.91% 320.30% 209.97% 100.00%
Net Worth 386,834 392,007 376,653 330,433 361,063 364,167 180,501 13.53%
  YoY % -1.32% 4.08% 13.99% -8.48% -0.85% 101.75% -
  Horiz. % 214.31% 217.18% 208.67% 183.06% 200.03% 201.75% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 686 602 0 0 439 0 0 -
  YoY % 13.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 156.13% 136.99% 0.00% 0.00% 100.00% - -
Div Payout % 10.14 % 3.95 % - % - % 1.96 % - % - % -
  YoY % 156.71% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 517.35% 201.53% 0.00% 0.00% 100.00% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 386,834 392,007 376,653 330,433 361,063 364,167 180,501 13.53%
  YoY % -1.32% 4.08% 13.99% -8.48% -0.85% 101.75% -
  Horiz. % 214.31% 217.18% 208.67% 183.06% 200.03% 201.75% 100.00%
NOSH 60,225 60,210 60,158 60,101 60,177 60,191 60,167 0.02%
  YoY % 0.02% 0.09% 0.09% -0.13% -0.02% 0.04% -
  Horiz. % 100.10% 100.07% 99.99% 99.89% 100.02% 100.04% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 94.47 % 201.41 % 132.78 % -74.49 % 216.77 % 217.50 % 165.10 % -8.88%
  YoY % -53.10% 51.69% 278.25% -134.36% -0.34% 31.74% -
  Horiz. % 57.22% 121.99% 80.42% -45.12% 131.30% 131.74% 100.00%
ROE 1.75 % 3.89 % 2.26 % -1.53 % 6.21 % 4.03 % 5.30 % -16.85%
  YoY % -55.01% 72.12% 247.71% -124.64% 54.09% -23.96% -
  Horiz. % 33.02% 73.40% 42.64% -28.87% 117.17% 76.04% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.89 12.58 10.66 11.26 17.20 11.20 9.63 3.57%
  YoY % -5.48% 18.01% -5.33% -34.53% 53.57% 16.30% -
  Horiz. % 123.47% 130.63% 110.70% 116.93% 178.61% 116.30% 100.00%
EPS 11.24 25.35 14.15 -8.39 37.28 24.36 15.90 -5.61%
  YoY % -55.66% 79.15% 268.65% -122.51% 53.04% 53.21% -
  Horiz. % 70.69% 159.43% 88.99% -52.77% 234.47% 153.21% 100.00%
DPS 1.13 1.00 0.00 0.00 0.73 0.00 0.00 -
  YoY % 13.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 154.79% 136.99% 0.00% 0.00% 100.00% - -
NAPS 6.4231 6.5106 6.2610 5.4979 6.0000 6.0501 3.0000 13.52%
  YoY % -1.34% 3.99% 13.88% -8.37% -0.83% 101.67% -
  Horiz. % 214.10% 217.02% 208.70% 183.26% 200.00% 201.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.34 11.99 10.15 10.71 16.38 10.67 9.17 3.60%
  YoY % -5.42% 18.13% -5.23% -34.62% 53.51% 16.36% -
  Horiz. % 123.66% 130.75% 110.69% 116.79% 178.63% 116.36% 100.00%
EPS 10.71 24.16 13.47 -7.98 35.51 23.21 15.15 -5.61%
  YoY % -55.67% 79.36% 268.80% -122.47% 52.99% 53.20% -
  Horiz. % 70.69% 159.47% 88.91% -52.67% 234.39% 153.20% 100.00%
DPS 1.09 0.95 0.00 0.00 0.70 0.00 0.00 -
  YoY % 14.74% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.71% 135.71% 0.00% 0.00% 100.00% - -
NAPS 6.1235 6.2054 5.9624 5.2307 5.7156 5.7647 2.8573 13.53%
  YoY % -1.32% 4.08% 13.99% -8.48% -0.85% 101.75% -
  Horiz. % 214.31% 217.18% 208.67% 183.06% 200.04% 201.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.5000 2.6100 1.8800 1.9300 2.5200 2.7200 2.2000 -
P/RPS 21.02 20.74 17.64 17.14 14.65 24.28 22.84 -1.37%
  YoY % 1.35% 17.57% 2.92% 17.00% -39.66% 6.30% -
  Horiz. % 92.03% 90.81% 77.23% 75.04% 64.14% 106.30% 100.00%
P/EPS 22.25 10.30 13.29 -23.02 6.76 11.16 13.83 8.24%
  YoY % 116.02% -22.50% 157.73% -440.53% -39.43% -19.31% -
  Horiz. % 160.88% 74.48% 96.10% -166.45% 48.88% 80.69% 100.00%
EY 4.49 9.71 7.53 -4.34 14.79 8.96 7.23 -7.63%
  YoY % -53.76% 28.95% 273.50% -129.34% 65.07% 23.93% -
  Horiz. % 62.10% 134.30% 104.15% -60.03% 204.56% 123.93% 100.00%
DY 0.45 0.38 0.00 0.00 0.29 0.00 0.00 -
  YoY % 18.42% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.17% 131.03% 0.00% 0.00% 100.00% - -
P/NAPS 0.39 0.40 0.30 0.35 0.42 0.45 0.73 -9.91%
  YoY % -2.50% 33.33% -14.29% -16.67% -6.67% -38.36% -
  Horiz. % 53.42% 54.79% 41.10% 47.95% 57.53% 61.64% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 27/08/10 28/08/09 29/08/08 29/08/07 29/08/06 -
Price 2.8500 2.5000 2.2500 2.2000 2.5000 2.4500 2.3800 -
P/RPS 23.96 19.87 21.12 19.54 14.54 21.87 24.71 -0.51%
  YoY % 20.58% -5.92% 8.09% 34.39% -33.52% -11.49% -
  Horiz. % 96.96% 80.41% 85.47% 79.08% 58.84% 88.51% 100.00%
P/EPS 25.36 9.86 15.90 -26.23 6.71 10.06 14.96 9.19%
  YoY % 157.20% -37.99% 160.62% -490.91% -33.30% -32.75% -
  Horiz. % 169.52% 65.91% 106.28% -175.33% 44.85% 67.25% 100.00%
EY 3.94 10.14 6.29 -3.81 14.91 9.94 6.68 -8.42%
  YoY % -61.14% 61.21% 265.09% -125.55% 50.00% 48.80% -
  Horiz. % 58.98% 151.80% 94.16% -57.04% 223.20% 148.80% 100.00%
DY 0.40 0.40 0.00 0.00 0.29 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.93% 137.93% 0.00% 0.00% 100.00% - -
P/NAPS 0.44 0.38 0.36 0.40 0.42 0.40 0.79 -9.29%
  YoY % 15.79% 5.56% -10.00% -4.76% 5.00% -49.37% -
  Horiz. % 55.70% 48.10% 45.57% 50.63% 53.16% 50.63% 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.
 


 

384  359  519  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.02 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers