[KLUANG] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 120.46%
YoY- 33.17%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 5,814 6,220 5,604 3,017 2,937 3,194 3,372 43.83%
PBT 7,018 10,520 10,540 7,181 3,538 3,230 10,272 -22.44%
Tax -1,040 -1,198 -1,172 -814 -650 -766 -828 16.42%
NP 5,978 9,322 9,368 6,367 2,888 2,464 9,444 -26.29%
-
NP to SH 5,978 9,322 9,368 6,367 2,888 2,464 9,444 -26.29%
-
Tax Rate 14.82% 11.39% 11.12% 11.34% 18.37% 23.72% 8.06% -
Total Cost -164 -3,102 -3,764 -3,350 49 730 -6,072 -91.01%
-
Net Worth 102,752 103,012 100,711 97,585 93,398 93,329 93,579 6.43%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 102,752 103,012 100,711 97,585 93,398 93,329 93,579 6.43%
NOSH 2,005 2,006 2,005 2,006 2,006 2,019 2,000 0.16%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 102.82% 149.87% 167.17% 211.04% 98.32% 77.14% 280.07% -
ROE 5.82% 9.05% 9.30% 6.52% 3.09% 2.64% 10.09% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 289.86 310.07 279.36 150.37 146.38 158.14 168.53 43.59%
EPS 298.04 464.70 467.00 317.34 143.92 122.00 472.00 -26.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 51.2228 51.3516 50.2054 48.6382 46.5442 46.21 46.77 6.25%
Adjusted Per Share Value based on latest NOSH - 2,006
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 9.35 10.01 9.01 4.85 4.73 5.14 5.42 43.88%
EPS 9.62 15.00 15.07 10.24 4.65 3.96 15.19 -26.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6529 1.6571 1.6201 1.5698 1.5025 1.5013 1.5054 6.43%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.77 3.00 3.23 2.67 2.90 2.87 1.27 -
P/RPS 0.96 0.97 1.16 1.78 1.98 1.81 0.75 17.90%
P/EPS 0.93 0.65 0.69 0.84 2.02 2.35 0.27 128.24%
EY 107.60 154.90 144.58 118.85 49.63 42.51 371.65 -56.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.06 0.06 0.05 0.06 0.06 0.03 40.61%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 28/02/03 27/11/02 30/08/02 31/05/02 27/02/02 26/11/01 -
Price 2.70 2.73 3.20 2.80 2.67 2.40 2.15 -
P/RPS 0.93 0.88 1.15 1.86 1.82 1.52 1.28 -19.19%
P/EPS 0.91 0.59 0.69 0.88 1.86 1.97 0.46 57.65%
EY 110.39 170.22 145.94 113.34 53.90 50.83 219.53 -36.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.05 0.06 0.06 0.06 0.05 0.05 0.00%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment