[KLUANG] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 16.38%
YoY- 358.82%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 6,742 6,994 7,564 5,892 5,796 5,953 6,256 5.12%
PBT 15,129 11,630 14,006 12,172 10,270 5,512 5,318 101.15%
Tax -465 -440 -518 -628 -351 -976 -1,310 -49.96%
NP 14,664 11,190 13,488 11,544 9,919 4,536 4,008 138.00%
-
NP to SH 14,664 11,190 13,488 11,544 9,919 4,536 4,008 138.00%
-
Tax Rate 3.07% 3.78% 3.70% 5.16% 3.42% 17.71% 24.63% -
Total Cost -7,922 -4,196 -5,924 -5,652 -4,123 1,417 2,248 -
-
Net Worth 364,222 352,740 338,440 337,662 222,545 213,902 193,627 52.55%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 364,222 352,740 338,440 337,662 222,545 213,902 193,627 52.55%
NOSH 60,201 60,208 60,214 60,250 60,173 66,557 60,258 -0.06%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 217.50% 159.99% 178.32% 195.93% 171.14% 76.19% 64.07% -
ROE 4.03% 3.17% 3.99% 3.42% 4.46% 2.12% 2.07% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.20 11.62 12.56 9.78 9.63 8.94 10.38 5.21%
EPS 24.36 18.59 22.40 19.16 15.90 7.53 6.66 137.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0501 5.8587 5.6206 5.6043 3.6984 3.2138 3.2133 52.65%
Adjusted Per Share Value based on latest NOSH - 60,250
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.85 11.25 12.17 9.48 9.32 9.58 10.06 5.18%
EPS 23.59 18.00 21.70 18.57 15.96 7.30 6.45 137.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.859 5.6743 5.4443 5.4318 3.5799 3.4409 3.1148 52.55%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.72 2.60 2.67 2.85 2.20 2.21 2.50 -
P/RPS 24.29 22.38 21.25 29.14 22.84 24.71 24.08 0.58%
P/EPS 11.17 13.99 11.92 14.87 13.35 32.43 37.59 -55.56%
EY 8.96 7.15 8.39 6.72 7.49 3.08 2.66 125.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.48 0.51 0.59 0.69 0.78 -30.76%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 23/02/07 29/11/06 29/08/06 30/05/06 27/02/06 -
Price 2.45 2.75 2.86 2.63 2.38 2.25 2.35 -
P/RPS 21.88 23.67 22.77 26.89 24.71 25.15 22.64 -2.25%
P/EPS 10.06 14.80 12.77 13.73 14.44 33.01 35.33 -56.81%
EY 9.94 6.76 7.83 7.29 6.93 3.03 2.83 131.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.51 0.47 0.64 0.70 0.73 -33.11%

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