[KLUANG] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 106.89%
YoY- 79.23%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 7,577 7,542 7,920 5,284 6,410 6,658 7,038 5.05%
PBT 16,022 15,214 16,902 18,268 8,707 5,308 8,568 51.95%
Tax -761 -582 -638 -660 -196 -529 -436 45.11%
NP 15,261 14,632 16,264 17,608 8,511 4,778 8,132 52.32%
-
NP to SH 15,261 14,632 16,264 17,608 8,511 4,778 8,132 52.32%
-
Tax Rate 4.75% 3.83% 3.77% 3.61% 2.25% 9.97% 5.09% -
Total Cost -7,684 -7,089 -8,344 -12,324 -2,101 1,880 -1,094 268.07%
-
Net Worth 391,945 384,770 391,274 379,372 376,855 373,181 366,114 4.66%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 802 - - - - - -
Div Payout % - 5.49% - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 391,945 384,770 391,274 379,372 376,855 373,181 366,114 4.66%
NOSH 60,201 60,197 60,192 60,218 60,190 60,235 60,147 0.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 201.41% 193.99% 205.35% 333.23% 132.78% 71.77% 115.54% -
ROE 3.89% 3.80% 4.16% 4.64% 2.26% 1.28% 2.22% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.59 12.53 13.16 8.77 10.65 11.05 11.70 5.02%
EPS 25.35 24.31 27.02 29.24 14.14 7.93 13.52 52.23%
DPS 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5106 6.3918 6.5004 6.2999 6.261 6.1954 6.0869 4.60%
Adjusted Per Share Value based on latest NOSH - 60,218
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.19 12.13 12.74 8.50 10.31 10.71 11.32 5.07%
EPS 24.55 23.54 26.16 28.32 13.69 7.69 13.08 52.33%
DPS 0.00 1.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.305 6.1896 6.2942 6.1027 6.0622 6.0031 5.8895 4.66%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.61 2.70 2.89 2.20 1.88 2.27 2.20 -
P/RPS 20.74 21.55 21.96 25.07 17.65 20.53 18.80 6.78%
P/EPS 10.30 11.11 10.70 7.52 13.30 28.61 16.27 -26.33%
EY 9.71 9.00 9.35 13.29 7.52 3.49 6.15 35.70%
DY 0.00 0.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.44 0.35 0.30 0.37 0.36 7.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 28/02/11 30/11/10 27/08/10 20/05/10 22/02/10 -
Price 2.50 2.67 2.65 2.87 2.25 2.24 2.29 -
P/RPS 19.86 21.31 20.14 32.71 21.13 20.26 19.57 0.98%
P/EPS 9.86 10.98 9.81 9.82 15.91 28.24 16.94 -30.35%
EY 10.14 9.10 10.20 10.19 6.28 3.54 5.90 43.62%
DY 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.41 0.46 0.36 0.36 0.38 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