[KLUANG] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 33.52%
YoY- 69.61%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 10,349 10,449 10,254 8,080 6,742 6,994 7,564 23.26%
PBT 23,771 22,682 21,240 20,588 15,129 11,630 14,006 42.32%
Tax -1,337 -1,282 -1,126 -1,008 -465 -440 -518 88.27%
NP 22,434 21,400 20,114 19,580 14,664 11,190 13,488 40.42%
-
NP to SH 22,434 21,400 20,114 19,580 14,664 11,190 13,488 40.42%
-
Tax Rate 5.62% 5.65% 5.30% 4.90% 3.07% 3.78% 3.70% -
Total Cost -12,085 -10,950 -9,860 -11,500 -7,922 -4,196 -5,924 60.91%
-
Net Worth 378,594 352,486 359,169 365,884 364,222 352,740 338,440 7.76%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 378,594 352,486 359,169 365,884 364,222 352,740 338,440 7.76%
NOSH 60,194 60,179 60,185 60,209 60,201 60,208 60,214 -0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 216.77% 204.80% 196.16% 242.33% 217.50% 159.99% 178.32% -
ROE 5.93% 6.07% 5.60% 5.35% 4.03% 3.17% 3.99% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.19 17.36 17.04 13.42 11.20 11.62 12.56 23.29%
EPS 37.27 35.56 33.42 32.52 24.36 18.59 22.40 40.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2895 5.8572 5.9677 6.0769 6.0501 5.8587 5.6206 7.79%
Adjusted Per Share Value based on latest NOSH - 60,209
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.65 16.81 16.49 13.00 10.85 11.25 12.17 23.26%
EPS 36.09 34.42 32.36 31.50 23.59 18.00 21.70 40.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0902 5.6702 5.7777 5.8858 5.859 5.6743 5.4443 7.76%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.52 2.66 2.84 2.69 2.72 2.60 2.67 -
P/RPS 14.66 15.32 16.67 20.04 24.29 22.38 21.25 -21.94%
P/EPS 6.76 7.48 8.50 8.27 11.17 13.99 11.92 -31.50%
EY 14.79 13.37 11.77 12.09 8.96 7.15 8.39 45.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.48 0.44 0.45 0.44 0.48 -11.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 22/02/08 21/11/07 29/08/07 29/05/07 23/02/07 -
Price 2.50 2.73 2.80 2.75 2.45 2.75 2.86 -
P/RPS 14.54 15.72 16.43 20.49 21.88 23.67 22.77 -25.86%
P/EPS 6.71 7.68 8.38 8.46 10.06 14.80 12.77 -34.90%
EY 14.91 13.03 11.94 11.83 9.94 6.76 7.83 53.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.47 0.45 0.40 0.47 0.51 -14.96%

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