[KLUANG] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -0.49%
YoY- 597.75%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 5,432 5,774 5,814 6,220 5,604 3,017 2,937 50.61%
PBT 8,788 10,289 7,018 10,520 10,540 7,181 3,538 83.30%
Tax -808 -1,369 -1,040 -1,198 -1,172 -814 -650 15.59%
NP 7,980 8,920 5,978 9,322 9,368 6,367 2,888 96.78%
-
NP to SH 7,980 8,920 5,978 9,322 9,368 6,367 2,888 96.78%
-
Tax Rate 9.19% 13.31% 14.82% 11.39% 11.12% 11.34% 18.37% -
Total Cost -2,548 -3,146 -164 -3,102 -3,764 -3,350 49 -
-
Net Worth 109,027 107,089 102,752 103,012 100,711 97,585 93,398 10.85%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 397 - - - - - -
Div Payout % - 4.45% - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 109,027 107,089 102,752 103,012 100,711 97,585 93,398 10.85%
NOSH 2,006 2,005 2,005 2,006 2,005 2,006 2,006 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 146.91% 154.49% 102.82% 149.87% 167.17% 211.04% 98.32% -
ROE 7.32% 8.33% 5.82% 9.05% 9.30% 6.52% 3.09% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 270.78 287.84 289.86 310.07 279.36 150.37 146.38 50.63%
EPS 397.80 444.67 298.04 464.70 467.00 317.34 143.92 96.83%
DPS 0.00 19.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 54.35 53.3853 51.2228 51.3516 50.2054 48.6382 46.5442 10.87%
Adjusted Per Share Value based on latest NOSH - 2,006
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.60 9.14 9.20 9.85 8.87 4.78 4.65 50.61%
EPS 12.63 14.12 9.46 14.76 14.83 10.08 4.57 96.81%
DPS 0.00 0.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7259 1.6952 1.6266 1.6307 1.5942 1.5448 1.4785 10.85%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.02 3.17 2.77 3.00 3.23 2.67 2.90 -
P/RPS 1.12 1.10 0.96 0.97 1.16 1.78 1.98 -31.57%
P/EPS 0.76 0.71 0.93 0.65 0.69 0.84 2.02 -47.85%
EY 131.72 140.27 107.60 154.90 144.58 118.85 49.63 91.57%
DY 0.00 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.05 0.06 0.06 0.05 0.06 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 21/05/03 28/02/03 27/11/02 30/08/02 31/05/02 -
Price 3.10 3.20 2.70 2.73 3.20 2.80 2.67 -
P/RPS 1.14 1.11 0.93 0.88 1.15 1.86 1.82 -26.77%
P/EPS 0.78 0.72 0.91 0.59 0.69 0.88 1.86 -43.94%
EY 128.32 138.96 110.39 170.22 145.94 113.34 53.90 78.20%
DY 0.00 6.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.05 0.05 0.06 0.06 0.06 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