[KLUANG] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -73.91%
YoY- 84.43%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 5,604 3,017 2,937 3,194 3,372 2,114 2,244 83.96%
PBT 10,540 7,181 3,538 3,230 10,272 1,337 3,704 100.67%
Tax -1,172 -814 -650 -766 -828 3,444 4,354 -
NP 9,368 6,367 2,888 2,464 9,444 4,781 8,058 10.55%
-
NP to SH 9,368 6,367 2,888 2,464 9,444 4,781 8,058 10.55%
-
Tax Rate 11.12% 11.34% 18.37% 23.72% 8.06% -257.59% -117.55% -
Total Cost -3,764 -3,350 49 730 -6,072 -2,667 -5,814 -25.14%
-
Net Worth 100,711 97,585 93,398 93,329 93,579 91,831 240,815 -44.04%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 100,711 97,585 93,398 93,329 93,579 91,831 240,815 -44.04%
NOSH 2,005 2,006 2,006 2,019 2,000 2,006 5,191 -46.93%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 167.17% 211.04% 98.32% 77.14% 280.07% 226.16% 359.12% -
ROE 9.30% 6.52% 3.09% 2.64% 10.09% 5.21% 3.35% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 279.36 150.37 146.38 158.14 168.53 105.36 43.23 246.54%
EPS 467.00 317.34 143.92 122.00 472.00 238.29 155.24 108.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 50.2054 48.6382 46.5442 46.21 46.77 45.77 46.39 5.40%
Adjusted Per Share Value based on latest NOSH - 2,016
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 8.87 4.78 4.65 5.06 5.34 3.35 3.55 84.02%
EPS 14.83 10.08 4.57 3.90 14.95 7.57 12.76 10.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5942 1.5448 1.4785 1.4774 1.4813 1.4537 3.8121 -44.04%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.23 2.67 2.90 2.87 1.27 1.80 1.83 -
P/RPS 1.16 1.78 1.98 1.81 0.75 1.71 4.23 -57.75%
P/EPS 0.69 0.84 2.02 2.35 0.27 0.76 1.18 -30.05%
EY 144.58 118.85 49.63 42.51 371.65 132.38 84.83 42.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.05 0.06 0.06 0.03 0.04 0.04 31.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 30/08/02 31/05/02 27/02/02 26/11/01 29/08/01 30/05/01 -
Price 3.20 2.80 2.67 2.40 2.15 1.77 1.70 -
P/RPS 1.15 1.86 1.82 1.52 1.28 1.68 3.93 -55.89%
P/EPS 0.69 0.88 1.86 1.97 0.46 0.74 1.10 -26.70%
EY 145.94 113.34 53.90 50.83 219.53 134.63 91.32 36.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.06 0.05 0.05 0.04 0.04 31.00%

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