[KLUANG] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 59.3%
YoY- -70.03%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 5,892 5,796 5,953 6,256 4,660 6,162 6,641 -7.66%
PBT 12,172 10,270 5,512 5,318 2,668 5,541 9,092 21.44%
Tax -628 -351 -976 -1,310 -152 -1,002 -1,296 -38.27%
NP 11,544 9,919 4,536 4,008 2,516 4,539 7,796 29.88%
-
NP to SH 11,544 9,919 4,536 4,008 2,516 4,189 7,796 29.88%
-
Tax Rate 5.16% 3.42% 17.71% 24.63% 5.70% 18.08% 14.25% -
Total Cost -5,652 -4,123 1,417 2,248 2,144 1,623 -1,154 188.12%
-
Net Worth 337,662 222,545 213,902 193,627 181,558 177,243 125,015 93.82%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - 18,778 904 -
Div Payout % - - - - - 448.28% 11.60% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 337,662 222,545 213,902 193,627 181,558 177,243 125,015 93.82%
NOSH 60,250 60,173 66,557 60,258 60,519 55,557 2,005 864.56%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 195.93% 171.14% 76.19% 64.07% 53.99% 73.66% 117.39% -
ROE 3.42% 4.46% 2.12% 2.07% 1.39% 2.36% 6.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.78 9.63 8.94 10.38 7.70 11.09 331.08 -90.42%
EPS 19.16 15.90 7.53 6.66 4.20 7.54 388.64 -86.53%
DPS 0.00 0.00 0.00 0.00 0.00 33.80 45.07 -
NAPS 5.6043 3.6984 3.2138 3.2133 3.00 3.1903 62.322 -79.89%
Adjusted Per Share Value based on latest NOSH - 60,171
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.33 9.17 9.42 9.90 7.38 9.75 10.51 -7.62%
EPS 18.27 15.70 7.18 6.34 3.98 6.63 12.34 29.87%
DPS 0.00 0.00 0.00 0.00 0.00 29.73 1.43 -
NAPS 5.3451 3.5228 3.386 3.0651 2.874 2.8057 1.979 93.82%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.85 2.20 2.21 2.50 2.65 2.82 4.08 -
P/RPS 29.14 22.84 24.71 24.08 34.42 25.43 1.23 723.29%
P/EPS 14.87 13.35 32.43 37.59 63.74 37.40 1.05 484.40%
EY 6.72 7.49 3.08 2.66 1.57 2.67 95.25 -82.89%
DY 0.00 0.00 0.00 0.00 0.00 11.99 11.05 -
P/NAPS 0.51 0.59 0.69 0.78 0.88 0.88 0.07 275.36%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 30/05/06 27/02/06 23/11/05 30/08/05 19/05/05 -
Price 2.63 2.38 2.25 2.35 2.52 2.72 3.34 -
P/RPS 26.89 24.71 25.15 22.64 32.73 24.52 1.01 789.84%
P/EPS 13.73 14.44 33.01 35.33 60.62 36.07 0.86 532.96%
EY 7.29 6.93 3.03 2.83 1.65 2.77 116.36 -84.19%
DY 0.00 0.00 0.00 0.00 0.00 12.43 13.49 -
P/NAPS 0.47 0.64 0.70 0.73 0.84 0.85 0.05 344.79%

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