[KLUANG] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 16.84%
YoY- 236.53%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 8,080 6,742 6,994 7,564 5,892 5,796 5,953 22.56%
PBT 20,588 15,129 11,630 14,006 12,172 10,270 5,512 140.54%
Tax -1,008 -465 -440 -518 -628 -351 -976 2.17%
NP 19,580 14,664 11,190 13,488 11,544 9,919 4,536 164.87%
-
NP to SH 19,580 14,664 11,190 13,488 11,544 9,919 4,536 164.87%
-
Tax Rate 4.90% 3.07% 3.78% 3.70% 5.16% 3.42% 17.71% -
Total Cost -11,500 -7,922 -4,196 -5,924 -5,652 -4,123 1,417 -
-
Net Worth 365,884 364,222 352,740 338,440 337,662 222,545 213,902 42.98%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 365,884 364,222 352,740 338,440 337,662 222,545 213,902 42.98%
NOSH 60,209 60,201 60,208 60,214 60,250 60,173 66,557 -6.45%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 242.33% 217.50% 159.99% 178.32% 195.93% 171.14% 76.19% -
ROE 5.35% 4.03% 3.17% 3.99% 3.42% 4.46% 2.12% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.42 11.20 11.62 12.56 9.78 9.63 8.94 31.06%
EPS 32.52 24.36 18.59 22.40 19.16 15.90 7.53 164.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0769 6.0501 5.8587 5.6206 5.6043 3.6984 3.2138 52.85%
Adjusted Per Share Value based on latest NOSH - 60,187
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.00 10.85 11.25 12.17 9.48 9.32 9.58 22.54%
EPS 31.50 23.59 18.00 21.70 18.57 15.96 7.30 164.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8858 5.859 5.6743 5.4443 5.4318 3.5799 3.4409 42.98%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.69 2.72 2.60 2.67 2.85 2.20 2.21 -
P/RPS 20.04 24.29 22.38 21.25 29.14 22.84 24.71 -13.02%
P/EPS 8.27 11.17 13.99 11.92 14.87 13.35 32.43 -59.75%
EY 12.09 8.96 7.15 8.39 6.72 7.49 3.08 148.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.44 0.48 0.51 0.59 0.69 -25.89%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 29/08/07 29/05/07 23/02/07 29/11/06 29/08/06 30/05/06 -
Price 2.75 2.45 2.75 2.86 2.63 2.38 2.25 -
P/RPS 20.49 21.88 23.67 22.77 26.89 24.71 25.15 -12.75%
P/EPS 8.46 10.06 14.80 12.77 13.73 14.44 33.01 -59.61%
EY 11.83 9.94 6.76 7.83 7.29 6.93 3.03 147.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.47 0.51 0.47 0.64 0.70 -25.49%

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