[KLUANG] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -17.22%
YoY- 667.88%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 5,284 6,410 6,658 7,038 5,520 6,766 6,829 -15.70%
PBT 18,268 8,707 5,308 8,568 10,164 -4,740 -4,066 -
Tax -660 -196 -529 -436 -340 -300 -289 73.33%
NP 17,608 8,511 4,778 8,132 9,824 -5,040 -4,356 -
-
NP to SH 17,608 8,511 4,778 8,132 9,824 -5,040 -4,356 -
-
Tax Rate 3.61% 2.25% 9.97% 5.09% 3.35% - - -
Total Cost -12,324 -2,101 1,880 -1,094 -4,304 11,806 11,185 -
-
Net Worth 379,372 376,855 373,181 366,114 355,156 331,056 309,288 14.57%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 379,372 376,855 373,181 366,114 355,156 331,056 309,288 14.57%
NOSH 60,218 60,190 60,235 60,147 60,196 60,215 60,165 0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 333.23% 132.78% 71.77% 115.54% 177.97% -74.49% -63.78% -
ROE 4.64% 2.26% 1.28% 2.22% 2.77% -1.52% -1.41% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.77 10.65 11.05 11.70 9.17 11.24 11.35 -15.78%
EPS 29.24 14.14 7.93 13.52 16.32 -8.37 -7.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2999 6.261 6.1954 6.0869 5.90 5.4979 5.1406 14.50%
Adjusted Per Share Value based on latest NOSH - 60,299
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.50 10.31 10.71 11.32 8.88 10.88 10.99 -15.72%
EPS 28.32 13.69 7.69 13.08 15.80 -8.11 -7.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1027 6.0622 6.0031 5.8895 5.7132 5.3255 4.9753 14.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.20 1.88 2.27 2.20 2.28 1.93 1.79 -
P/RPS 25.07 17.65 20.53 18.80 24.86 17.18 15.77 36.17%
P/EPS 7.52 13.30 28.61 16.27 13.97 -23.06 -24.72 -
EY 13.29 7.52 3.49 6.15 7.16 -4.34 -4.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.37 0.36 0.39 0.35 0.35 0.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 20/05/10 22/02/10 24/11/09 28/08/09 29/05/09 -
Price 2.87 2.25 2.24 2.29 2.01 2.20 1.92 -
P/RPS 32.71 21.13 20.26 19.57 21.92 19.58 16.92 55.12%
P/EPS 9.82 15.91 28.24 16.94 12.32 -26.28 -26.52 -
EY 10.19 6.28 3.54 5.90 8.12 -3.80 -3.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.36 0.36 0.38 0.34 0.40 0.37 15.60%

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