[KLUANG] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 16.3%
YoY- -55.66%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 6,610 7,508 6,456 7,163 7,524 8,358 7,556 -8.52%
PBT 6,282 10,538 12,948 7,431 6,540 1,988 -540 -
Tax -506 -538 -564 -664 -721 -846 -796 -26.04%
NP 5,776 10,000 12,384 6,767 5,818 1,142 -1,336 -
-
NP to SH 5,776 10,000 12,384 6,767 5,818 1,142 -1,336 -
-
Tax Rate 8.05% 5.11% 4.36% 8.94% 11.02% 42.56% - -
Total Cost 834 -2,492 -5,928 396 1,705 7,216 8,892 -79.32%
-
Net Worth 424,072 409,326 404,521 386,700 386,054 367,856 373,685 8.79%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 2,722 - - - 2,744 -
Div Payout % - - 21.98% - - - 0.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 424,072 409,326 404,521 386,700 386,054 367,856 373,685 8.79%
NOSH 60,166 60,168 60,233 60,204 60,193 60,105 60,727 -0.61%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 87.37% 133.19% 191.82% 94.47% 77.33% 13.66% -17.68% -
ROE 1.36% 2.44% 3.06% 1.75% 1.51% 0.31% -0.36% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.99 12.48 10.72 11.90 12.50 13.91 12.44 -7.92%
EPS 9.60 16.62 20.56 11.24 9.67 1.90 -2.20 -
DPS 0.00 0.00 4.52 0.00 0.00 0.00 4.52 -
NAPS 7.0483 6.803 6.7159 6.4231 6.4136 6.1202 6.1535 9.46%
Adjusted Per Share Value based on latest NOSH - 60,225
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.63 12.08 10.39 11.52 12.10 13.45 12.15 -8.51%
EPS 9.29 16.09 19.92 10.89 9.36 1.84 -2.15 -
DPS 0.00 0.00 4.38 0.00 0.00 0.00 4.42 -
NAPS 6.8218 6.5846 6.5073 6.2206 6.2102 5.9175 6.0112 8.79%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.01 2.95 2.87 2.50 2.66 2.65 2.40 -
P/RPS 27.40 23.64 26.78 21.01 21.28 19.06 19.29 26.33%
P/EPS 31.35 17.75 13.96 22.24 27.52 139.47 -109.09 -
EY 3.19 5.63 7.16 4.50 3.63 0.72 -0.92 -
DY 0.00 0.00 1.57 0.00 0.00 0.00 1.88 -
P/NAPS 0.43 0.43 0.43 0.39 0.41 0.43 0.39 6.71%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 21/11/12 28/08/12 29/05/12 29/02/12 24/11/11 -
Price 3.15 3.00 2.91 2.85 2.68 2.72 2.58 -
P/RPS 28.67 24.04 27.15 23.95 21.44 19.56 20.74 24.06%
P/EPS 32.81 18.05 14.15 25.36 27.72 143.16 -117.27 -
EY 3.05 5.54 7.07 3.94 3.61 0.70 -0.85 -
DY 0.00 0.00 1.55 0.00 0.00 0.00 1.75 -
P/NAPS 0.45 0.44 0.43 0.44 0.42 0.44 0.42 4.70%

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