[KLUANG] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 2.73%
YoY- 49.13%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 7,788 10,349 10,449 10,254 8,080 6,742 6,994 7.41%
PBT -1,684 23,771 22,682 21,240 20,588 15,129 11,630 -
Tax -624 -1,337 -1,282 -1,126 -1,008 -465 -440 26.14%
NP -2,308 22,434 21,400 20,114 19,580 14,664 11,190 -
-
NP to SH -2,308 22,434 21,400 20,114 19,580 14,664 11,190 -
-
Tax Rate - 5.62% 5.65% 5.30% 4.90% 3.07% 3.78% -
Total Cost 10,096 -12,085 -10,950 -9,860 -11,500 -7,922 -4,196 -
-
Net Worth 349,746 378,594 352,486 359,169 365,884 364,222 352,740 -0.56%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,495 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 349,746 378,594 352,486 359,169 365,884 364,222 352,740 -0.56%
NOSH 60,104 60,194 60,179 60,185 60,209 60,201 60,208 -0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -29.64% 216.77% 204.80% 196.16% 242.33% 217.50% 159.99% -
ROE -0.66% 5.93% 6.07% 5.60% 5.35% 4.03% 3.17% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.96 17.19 17.36 17.04 13.42 11.20 11.62 7.52%
EPS -3.84 37.27 35.56 33.42 32.52 24.36 18.59 -
DPS 7.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.819 6.2895 5.8572 5.9677 6.0769 6.0501 5.8587 -0.45%
Adjusted Per Share Value based on latest NOSH - 60,163
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.53 16.65 16.81 16.49 13.00 10.85 11.25 7.42%
EPS -3.71 36.09 34.42 32.36 31.50 23.59 18.00 -
DPS 7.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6262 6.0902 5.6702 5.7777 5.8858 5.859 5.6743 -0.56%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.30 2.52 2.66 2.84 2.69 2.72 2.60 -
P/RPS 17.75 14.66 15.32 16.67 20.04 24.29 22.38 -14.28%
P/EPS -59.90 6.76 7.48 8.50 8.27 11.17 13.99 -
EY -1.67 14.79 13.37 11.77 12.09 8.96 7.15 -
DY 3.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.45 0.48 0.44 0.45 0.44 -6.14%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 22/02/08 21/11/07 29/08/07 29/05/07 -
Price 1.98 2.50 2.73 2.80 2.75 2.45 2.75 -
P/RPS 15.28 14.54 15.72 16.43 20.49 21.88 23.67 -25.24%
P/EPS -51.56 6.71 7.68 8.38 8.46 10.06 14.80 -
EY -1.94 14.91 13.03 11.94 11.83 9.94 6.76 -
DY 3.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.47 0.47 0.45 0.40 0.47 -19.36%

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