[KLUANG] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -7.63%
YoY- 100.0%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 7,556 7,577 7,542 7,920 5,284 6,410 6,658 8.79%
PBT -540 16,022 15,214 16,902 18,268 8,707 5,308 -
Tax -796 -761 -582 -638 -660 -196 -529 31.27%
NP -1,336 15,261 14,632 16,264 17,608 8,511 4,778 -
-
NP to SH -1,336 15,261 14,632 16,264 17,608 8,511 4,778 -
-
Tax Rate - 4.75% 3.83% 3.77% 3.61% 2.25% 9.97% -
Total Cost 8,892 -7,684 -7,089 -8,344 -12,324 -2,101 1,880 181.50%
-
Net Worth 373,685 391,945 384,770 391,274 379,372 376,855 373,181 0.08%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,744 - 802 - - - - -
Div Payout % 0.00% - 5.49% - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 373,685 391,945 384,770 391,274 379,372 376,855 373,181 0.08%
NOSH 60,727 60,201 60,197 60,192 60,218 60,190 60,235 0.54%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -17.68% 201.41% 193.99% 205.35% 333.23% 132.78% 71.77% -
ROE -0.36% 3.89% 3.80% 4.16% 4.64% 2.26% 1.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.44 12.59 12.53 13.16 8.77 10.65 11.05 8.21%
EPS -2.20 25.35 24.31 27.02 29.24 14.14 7.93 -
DPS 4.52 0.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 6.1535 6.5106 6.3918 6.5004 6.2999 6.261 6.1954 -0.45%
Adjusted Per Share Value based on latest NOSH - 60,161
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 11.96 11.99 11.94 12.54 8.36 10.15 10.54 8.78%
EPS -2.11 24.16 23.16 25.75 27.87 13.47 7.56 -
DPS 4.35 0.00 1.27 0.00 0.00 0.00 0.00 -
NAPS 5.9154 6.2044 6.0908 6.1938 6.0054 5.9655 5.9074 0.09%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.40 2.61 2.70 2.89 2.20 1.88 2.27 -
P/RPS 19.29 20.74 21.55 21.96 25.07 17.65 20.53 -4.06%
P/EPS -109.09 10.30 11.11 10.70 7.52 13.30 28.61 -
EY -0.92 9.71 9.00 9.35 13.29 7.52 3.49 -
DY 1.88 0.00 0.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.42 0.44 0.35 0.30 0.37 3.56%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 27/08/10 20/05/10 -
Price 2.58 2.50 2.67 2.65 2.87 2.25 2.24 -
P/RPS 20.74 19.86 21.31 20.14 32.71 21.13 20.26 1.57%
P/EPS -117.27 9.86 10.98 9.81 9.82 15.91 28.24 -
EY -0.85 10.14 9.10 10.20 10.19 6.28 3.54 -
DY 1.75 0.00 0.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.42 0.41 0.46 0.36 0.36 10.81%

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