[KLUANG] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -19.25%
YoY- 775.66%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 24,248 23,945 6,610 7,508 6,456 7,163 7,524 118.02%
PBT 26,864 17,330 6,282 10,538 12,948 7,431 6,540 156.26%
Tax -1,792 4,960 -506 -538 -564 -664 -721 83.38%
NP 25,072 22,290 5,776 10,000 12,384 6,767 5,818 164.58%
-
NP to SH 12,532 10,250 5,776 10,000 12,384 6,767 5,818 66.71%
-
Tax Rate 6.67% -28.62% 8.05% 5.11% 4.36% 8.94% 11.02% -
Total Cost -824 1,655 834 -2,492 -5,928 396 1,705 -
-
Net Worth 426,470 405,132 424,072 409,326 404,521 386,700 386,054 6.85%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 2,722 - - -
Div Payout % - - - - 21.98% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 426,470 405,132 424,072 409,326 404,521 386,700 386,054 6.85%
NOSH 60,173 60,202 60,166 60,168 60,233 60,204 60,193 -0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 103.40% 93.09% 87.37% 133.19% 191.82% 94.47% 77.33% -
ROE 2.94% 2.53% 1.36% 2.44% 3.06% 1.75% 1.51% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 40.30 39.77 10.99 12.48 10.72 11.90 12.50 118.08%
EPS 20.84 17.03 9.60 16.62 20.56 11.24 9.67 66.76%
DPS 0.00 0.00 0.00 0.00 4.52 0.00 0.00 -
NAPS 7.0874 6.7295 7.0483 6.803 6.7159 6.4231 6.4136 6.88%
Adjusted Per Share Value based on latest NOSH - 60,253
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 39.01 38.52 10.63 12.08 10.39 11.52 12.10 118.08%
EPS 20.16 16.49 9.29 16.09 19.92 10.89 9.36 66.70%
DPS 0.00 0.00 0.00 0.00 4.38 0.00 0.00 -
NAPS 6.8604 6.5171 6.8218 6.5846 6.5073 6.2206 6.2102 6.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.66 3.13 3.01 2.95 2.87 2.50 2.66 -
P/RPS 9.08 7.87 27.40 23.64 26.78 21.01 21.28 -43.29%
P/EPS 17.57 18.38 31.35 17.75 13.96 22.24 27.52 -25.83%
EY 5.69 5.44 3.19 5.63 7.16 4.50 3.63 34.90%
DY 0.00 0.00 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 0.52 0.47 0.43 0.43 0.43 0.39 0.41 17.15%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 28/02/13 21/11/12 28/08/12 29/05/12 -
Price 3.26 3.30 3.15 3.00 2.91 2.85 2.68 -
P/RPS 8.09 8.30 28.67 24.04 27.15 23.95 21.44 -47.75%
P/EPS 15.65 19.38 32.81 18.05 14.15 25.36 27.72 -31.66%
EY 6.39 5.16 3.05 5.54 7.07 3.94 3.61 46.27%
DY 0.00 0.00 0.00 0.00 1.55 0.00 0.00 -
P/NAPS 0.46 0.49 0.45 0.44 0.43 0.44 0.42 6.24%

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