[KLUANG] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 185.48%
YoY- -92.98%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 6,456 7,163 7,524 8,358 7,556 7,577 7,542 -9.82%
PBT 12,948 7,431 6,540 1,988 -540 16,022 15,214 -10.16%
Tax -564 -664 -721 -846 -796 -761 -582 -2.06%
NP 12,384 6,767 5,818 1,142 -1,336 15,261 14,632 -10.49%
-
NP to SH 12,384 6,767 5,818 1,142 -1,336 15,261 14,632 -10.49%
-
Tax Rate 4.36% 8.94% 11.02% 42.56% - 4.75% 3.83% -
Total Cost -5,928 396 1,705 7,216 8,892 -7,684 -7,089 -11.21%
-
Net Worth 404,521 386,700 386,054 367,856 373,685 391,945 384,770 3.38%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,722 - - - 2,744 - 802 125.34%
Div Payout % 21.98% - - - 0.00% - 5.49% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 404,521 386,700 386,054 367,856 373,685 391,945 384,770 3.38%
NOSH 60,233 60,204 60,193 60,105 60,727 60,201 60,197 0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 191.82% 94.47% 77.33% 13.66% -17.68% 201.41% 193.99% -
ROE 3.06% 1.75% 1.51% 0.31% -0.36% 3.89% 3.80% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.72 11.90 12.50 13.91 12.44 12.59 12.53 -9.85%
EPS 20.56 11.24 9.67 1.90 -2.20 25.35 24.31 -10.54%
DPS 4.52 0.00 0.00 0.00 4.52 0.00 1.33 125.53%
NAPS 6.7159 6.4231 6.4136 6.1202 6.1535 6.5106 6.3918 3.34%
Adjusted Per Share Value based on latest NOSH - 60,333
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.39 11.52 12.10 13.45 12.15 12.19 12.13 -9.78%
EPS 19.92 10.89 9.36 1.84 -2.15 24.55 23.54 -10.50%
DPS 4.38 0.00 0.00 0.00 4.42 0.00 1.29 125.40%
NAPS 6.5073 6.2206 6.2102 5.9175 6.0112 6.305 6.1896 3.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.87 2.50 2.66 2.65 2.40 2.61 2.70 -
P/RPS 26.78 21.01 21.28 19.06 19.29 20.74 21.55 15.54%
P/EPS 13.96 22.24 27.52 139.47 -109.09 10.30 11.11 16.39%
EY 7.16 4.50 3.63 0.72 -0.92 9.71 9.00 -14.10%
DY 1.57 0.00 0.00 0.00 1.88 0.00 0.49 116.87%
P/NAPS 0.43 0.39 0.41 0.43 0.39 0.40 0.42 1.57%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 28/08/12 29/05/12 29/02/12 24/11/11 25/08/11 31/05/11 -
Price 2.91 2.85 2.68 2.72 2.58 2.50 2.67 -
P/RPS 27.15 23.95 21.44 19.56 20.74 19.86 21.31 17.47%
P/EPS 14.15 25.36 27.72 143.16 -117.27 9.86 10.98 18.36%
EY 7.07 3.94 3.61 0.70 -0.85 10.14 9.10 -15.44%
DY 1.55 0.00 0.00 0.00 1.75 0.00 0.50 112.16%
P/NAPS 0.43 0.44 0.42 0.44 0.42 0.38 0.42 1.57%

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