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 - 63,180
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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers