[KLUANG] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -10.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 7,541 6,496 6,426 5,432 5,774 5,814 6,220 13.71%
PBT 15,510 14,921 13,220 8,788 10,289 7,018 10,520 29.56%
Tax -2,354 -178 104 -808 -1,369 -1,040 -1,198 56.94%
NP 13,156 14,742 13,324 7,980 8,920 5,978 9,322 25.84%
-
NP to SH 12,571 14,742 13,324 7,980 8,920 5,978 9,322 22.08%
-
Tax Rate 15.18% 1.19% -0.79% 9.19% 13.31% 14.82% 11.39% -
Total Cost -5,615 -8,246 -6,898 -2,548 -3,146 -164 -3,102 48.58%
-
Net Worth 114,521 117,857 113,633 109,027 107,089 102,752 103,012 7.32%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 529 794 - 397 - - -
Div Payout % - 3.59% 5.96% - 4.45% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 114,521 117,857 113,633 109,027 107,089 102,752 103,012 7.32%
NOSH 1,916 2,005 2,006 2,006 2,005 2,005 2,006 -3.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 174.46% 226.95% 207.35% 146.91% 154.49% 102.82% 149.87% -
ROE 10.98% 12.51% 11.73% 7.32% 8.33% 5.82% 9.05% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 393.41 323.86 320.34 270.78 287.84 289.86 310.07 17.21%
EPS 655.83 735.00 664.20 397.80 444.67 298.04 464.70 25.84%
DPS 0.00 26.40 39.60 0.00 19.80 0.00 0.00 -
NAPS 59.7458 58.7582 56.6461 54.35 53.3853 51.2228 51.3516 10.63%
Adjusted Per Share Value based on latest NOSH - 2,006
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.94 10.28 10.17 8.60 9.14 9.20 9.85 13.70%
EPS 19.90 23.34 21.09 12.63 14.12 9.46 14.76 22.06%
DPS 0.00 0.84 1.26 0.00 0.63 0.00 0.00 -
NAPS 1.8128 1.8657 1.7988 1.7259 1.6952 1.6266 1.6307 7.31%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.60 4.73 3.27 3.02 3.17 2.77 3.00 -
P/RPS 1.17 1.46 1.02 1.12 1.10 0.96 0.97 13.32%
P/EPS 0.70 0.64 0.49 0.76 0.71 0.93 0.65 5.06%
EY 142.57 155.39 203.12 131.72 140.27 107.60 154.90 -5.38%
DY 0.00 5.58 12.11 0.00 6.25 0.00 0.00 -
P/NAPS 0.08 0.08 0.06 0.06 0.06 0.05 0.06 21.16%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 25/05/04 26/02/04 19/11/03 29/08/03 21/05/03 28/02/03 -
Price 4.17 5.07 3.17 3.10 3.20 2.70 2.73 -
P/RPS 1.06 1.57 0.99 1.14 1.11 0.93 0.88 13.22%
P/EPS 0.64 0.69 0.48 0.78 0.72 0.91 0.59 5.57%
EY 157.27 144.97 209.53 128.32 138.96 110.39 170.22 -5.14%
DY 0.00 5.21 12.49 0.00 6.19 0.00 0.00 -
P/NAPS 0.07 0.09 0.06 0.06 0.06 0.05 0.05 25.17%

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