Highlights

[KLUANG] YoY TTM Result on 2010-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 27-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     369.96%    YoY -     268.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 14,885 7,163 7,577 6,410 6,766 10,349 6,742 14.10%
  YoY % 107.80% -5.46% 18.21% -5.26% -34.62% 53.50% -
  Horiz. % 220.78% 106.24% 112.39% 95.08% 100.36% 153.50% 100.00%
PBT 13,132 7,431 16,022 8,707 -4,740 23,771 15,129 -2.33%
  YoY % 76.72% -53.62% 84.01% 283.69% -119.94% 57.12% -
  Horiz. % 86.80% 49.12% 105.90% 57.55% -31.33% 157.12% 100.00%
Tax 5,598 -664 -761 -196 -300 -1,337 -465 -
  YoY % 943.07% 12.75% -288.27% 34.67% 77.56% -187.53% -
  Horiz. % -1,203.87% 142.80% 163.66% 42.15% 64.52% 287.53% 100.00%
NP 18,730 6,767 15,261 8,511 -5,040 22,434 14,664 4.16%
  YoY % 176.78% -55.66% 79.31% 268.87% -122.47% 52.99% -
  Horiz. % 127.73% 46.15% 104.07% 58.04% -34.37% 152.99% 100.00%
NP to SH 10,417 6,767 15,261 8,511 -5,040 22,434 14,664 -5.53%
  YoY % 53.94% -55.66% 79.31% 268.87% -122.47% 52.99% -
  Horiz. % 71.04% 46.15% 104.07% 58.04% -34.37% 152.99% 100.00%
Tax Rate -42.63 % 8.94 % 4.75 % 2.25 % - % 5.62 % 3.07 % -
  YoY % -576.85% 88.21% 111.11% 0.00% 0.00% 83.06% -
  Horiz. % -1,388.60% 291.21% 154.72% 73.29% 0.00% 183.06% 100.00%
Total Cost -3,845 396 -7,684 -2,101 11,806 -12,085 -7,922 -11.34%
  YoY % -1,070.96% 105.15% -265.73% -117.80% 197.69% -52.55% -
  Horiz. % 48.54% -5.00% 97.00% 26.52% -149.03% 152.55% 100.00%
Net Worth 404,902 386,834 392,007 376,653 330,433 361,063 364,167 1.78%
  YoY % 4.67% -1.32% 4.08% 13.99% -8.48% -0.85% -
  Horiz. % 111.19% 106.22% 107.64% 103.43% 90.74% 99.15% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 1,132 686 602 0 0 439 0 -
  YoY % 65.02% 13.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 257.64% 156.13% 136.99% 0.00% 0.00% 100.00% -
Div Payout % 10.87 % 10.14 % 3.95 % - % - % 1.96 % - % -
  YoY % 7.20% 156.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 554.59% 517.35% 201.53% 0.00% 0.00% 100.00% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 404,902 386,834 392,007 376,653 330,433 361,063 364,167 1.78%
  YoY % 4.67% -1.32% 4.08% 13.99% -8.48% -0.85% -
  Horiz. % 111.19% 106.22% 107.64% 103.43% 90.74% 99.15% 100.00%
NOSH 60,168 60,225 60,210 60,158 60,101 60,177 60,191 -0.01%
  YoY % -0.10% 0.02% 0.09% 0.09% -0.13% -0.02% -
  Horiz. % 99.96% 100.06% 100.03% 99.94% 99.85% 99.98% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 125.83 % 94.47 % 201.41 % 132.78 % -74.49 % 216.77 % 217.50 % -8.71%
  YoY % 33.20% -53.10% 51.69% 278.25% -134.36% -0.34% -
  Horiz. % 57.85% 43.43% 92.60% 61.05% -34.25% 99.66% 100.00%
ROE 2.57 % 1.75 % 3.89 % 2.26 % -1.53 % 6.21 % 4.03 % -7.22%
  YoY % 46.86% -55.01% 72.12% 247.71% -124.64% 54.09% -
  Horiz. % 63.77% 43.42% 96.53% 56.08% -37.97% 154.09% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 24.74 11.89 12.58 10.66 11.26 17.20 11.20 14.11%
  YoY % 108.07% -5.48% 18.01% -5.33% -34.53% 53.57% -
  Horiz. % 220.89% 106.16% 112.32% 95.18% 100.54% 153.57% 100.00%
EPS 17.31 11.24 25.35 14.15 -8.39 37.28 24.36 -5.53%
  YoY % 54.00% -55.66% 79.15% 268.65% -122.51% 53.04% -
  Horiz. % 71.06% 46.14% 104.06% 58.09% -34.44% 153.04% 100.00%
DPS 1.88 1.13 1.00 0.00 0.00 0.73 0.00 -
  YoY % 66.37% 13.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 257.53% 154.79% 136.99% 0.00% 0.00% 100.00% -
NAPS 6.7295 6.4231 6.5106 6.2610 5.4979 6.0000 6.0501 1.79%
  YoY % 4.77% -1.34% 3.99% 13.88% -8.37% -0.83% -
  Horiz. % 111.23% 106.17% 107.61% 103.49% 90.87% 99.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 23.56 11.34 11.99 10.15 10.71 16.38 10.67 14.10%
  YoY % 107.76% -5.42% 18.13% -5.23% -34.62% 53.51% -
  Horiz. % 220.81% 106.28% 112.37% 95.13% 100.37% 153.51% 100.00%
EPS 16.49 10.71 24.16 13.47 -7.98 35.51 23.21 -5.53%
  YoY % 53.97% -55.67% 79.36% 268.80% -122.47% 52.99% -
  Horiz. % 71.05% 46.14% 104.09% 58.04% -34.38% 152.99% 100.00%
DPS 1.79 1.09 0.95 0.00 0.00 0.70 0.00 -
  YoY % 64.22% 14.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 255.71% 155.71% 135.71% 0.00% 0.00% 100.00% -
NAPS 6.4095 6.1235 6.2054 5.9624 5.2307 5.7156 5.7647 1.78%
  YoY % 4.67% -1.32% 4.08% 13.99% -8.48% -0.85% -
  Horiz. % 111.19% 106.22% 107.64% 103.43% 90.74% 99.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.1300 2.5000 2.6100 1.8800 1.9300 2.5200 2.7200 -
P/RPS 12.65 21.02 20.74 17.64 17.14 14.65 24.28 -10.29%
  YoY % -39.82% 1.35% 17.57% 2.92% 17.00% -39.66% -
  Horiz. % 52.10% 86.57% 85.42% 72.65% 70.59% 60.34% 100.00%
P/EPS 18.08 22.25 10.30 13.29 -23.02 6.76 11.16 8.37%
  YoY % -18.74% 116.02% -22.50% 157.73% -440.53% -39.43% -
  Horiz. % 162.01% 199.37% 92.29% 119.09% -206.27% 60.57% 100.00%
EY 5.53 4.49 9.71 7.53 -4.34 14.79 8.96 -7.72%
  YoY % 23.16% -53.76% 28.95% 273.50% -129.34% 65.07% -
  Horiz. % 61.72% 50.11% 108.37% 84.04% -48.44% 165.07% 100.00%
DY 0.60 0.45 0.38 0.00 0.00 0.29 0.00 -
  YoY % 33.33% 18.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 206.90% 155.17% 131.03% 0.00% 0.00% 100.00% -
P/NAPS 0.47 0.39 0.40 0.30 0.35 0.42 0.45 0.73%
  YoY % 20.51% -2.50% 33.33% -14.29% -16.67% -6.67% -
  Horiz. % 104.44% 86.67% 88.89% 66.67% 77.78% 93.33% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 28/08/12 25/08/11 27/08/10 28/08/09 29/08/08 29/08/07 -
Price 3.3000 2.8500 2.5000 2.2500 2.2000 2.5000 2.4500 -
P/RPS 13.34 23.96 19.87 21.12 19.54 14.54 21.87 -7.90%
  YoY % -44.32% 20.58% -5.92% 8.09% 34.39% -33.52% -
  Horiz. % 61.00% 109.56% 90.86% 96.57% 89.35% 66.48% 100.00%
P/EPS 19.06 25.36 9.86 15.90 -26.23 6.71 10.06 11.23%
  YoY % -24.84% 157.20% -37.99% 160.62% -490.91% -33.30% -
  Horiz. % 189.46% 252.09% 98.01% 158.05% -260.74% 66.70% 100.00%
EY 5.25 3.94 10.14 6.29 -3.81 14.91 9.94 -10.08%
  YoY % 33.25% -61.14% 61.21% 265.09% -125.55% 50.00% -
  Horiz. % 52.82% 39.64% 102.01% 63.28% -38.33% 150.00% 100.00%
DY 0.57 0.40 0.40 0.00 0.00 0.29 0.00 -
  YoY % 42.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 196.55% 137.93% 137.93% 0.00% 0.00% 100.00% -
P/NAPS 0.49 0.44 0.38 0.36 0.40 0.42 0.40 3.44%
  YoY % 11.36% 15.79% 5.56% -10.00% -4.76% 5.00% -
  Horiz. % 122.50% 110.00% 95.00% 90.00% 100.00% 105.00% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers