[KLUANG] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 10.65%
YoY- 146.59%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 7,448 6,052 7,541 6,496 6,426 5,432 5,774 18.40%
PBT 14,858 6,552 15,510 14,921 13,220 8,788 10,289 27.61%
Tax -1,486 -1,368 -2,354 -178 104 -808 -1,369 5.59%
NP 13,372 5,184 13,156 14,742 13,324 7,980 8,920 30.82%
-
NP to SH 13,372 5,184 12,571 14,742 13,324 7,980 8,920 30.82%
-
Tax Rate 10.00% 20.88% 15.18% 1.19% -0.79% 9.19% 13.31% -
Total Cost -5,924 868 -5,615 -8,246 -6,898 -2,548 -3,146 52.19%
-
Net Worth 126,536 121,138 114,521 117,857 113,633 109,027 107,089 11.71%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 529 794 - 397 -
Div Payout % - - - 3.59% 5.96% - 4.45% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 126,536 121,138 114,521 117,857 113,633 109,027 107,089 11.71%
NOSH 2,006 2,005 1,916 2,005 2,006 2,006 2,005 0.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 179.54% 85.66% 174.46% 226.95% 207.35% 146.91% 154.49% -
ROE 10.57% 4.28% 10.98% 12.51% 11.73% 7.32% 8.33% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 371.29 301.71 393.41 323.86 320.34 270.78 287.84 18.40%
EPS 666.60 258.44 655.83 735.00 664.20 397.80 444.67 30.82%
DPS 0.00 0.00 0.00 26.40 39.60 0.00 19.80 -
NAPS 63.0788 60.3918 59.7458 58.7582 56.6461 54.35 53.3853 11.70%
Adjusted Per Share Value based on latest NOSH - 2,006
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.79 9.58 11.94 10.28 10.17 8.60 9.14 18.40%
EPS 21.17 8.21 19.90 23.34 21.09 12.63 14.12 30.83%
DPS 0.00 0.00 0.00 0.84 1.26 0.00 0.63 -
NAPS 2.003 1.9176 1.8128 1.8657 1.7988 1.7259 1.6952 11.70%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.93 4.07 4.60 4.73 3.27 3.02 3.17 -
P/RPS 1.06 1.35 1.17 1.46 1.02 1.12 1.10 -2.42%
P/EPS 0.59 1.57 0.70 0.64 0.49 0.76 0.71 -11.56%
EY 169.62 63.50 142.57 155.39 203.12 131.72 140.27 13.43%
DY 0.00 0.00 0.00 5.58 12.11 0.00 6.25 -
P/NAPS 0.06 0.07 0.08 0.08 0.06 0.06 0.06 0.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 30/11/04 27/08/04 25/05/04 26/02/04 19/11/03 29/08/03 -
Price 4.22 4.20 4.17 5.07 3.17 3.10 3.20 -
P/RPS 1.14 1.39 1.06 1.57 0.99 1.14 1.11 1.78%
P/EPS 0.63 1.63 0.64 0.69 0.48 0.78 0.72 -8.48%
EY 157.96 61.53 157.27 144.97 209.53 128.32 138.96 8.87%
DY 0.00 0.00 0.00 5.21 12.49 0.00 6.19 -
P/NAPS 0.07 0.07 0.07 0.09 0.06 0.06 0.06 10.77%

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