[KLUANG] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 13.17%
YoY- -41.82%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 7,564 5,892 5,796 5,953 6,256 4,660 6,162 14.60%
PBT 14,006 12,172 10,270 5,512 5,318 2,668 5,541 85.24%
Tax -518 -628 -351 -976 -1,310 -152 -1,002 -35.50%
NP 13,488 11,544 9,919 4,536 4,008 2,516 4,539 106.28%
-
NP to SH 13,488 11,544 9,919 4,536 4,008 2,516 4,189 117.58%
-
Tax Rate 3.70% 5.16% 3.42% 17.71% 24.63% 5.70% 18.08% -
Total Cost -5,924 -5,652 -4,123 1,417 2,248 2,144 1,623 -
-
Net Worth 338,440 337,662 222,545 213,902 193,627 181,558 177,243 53.73%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - 18,778 -
Div Payout % - - - - - - 448.28% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 338,440 337,662 222,545 213,902 193,627 181,558 177,243 53.73%
NOSH 60,214 60,250 60,173 66,557 60,258 60,519 55,557 5.49%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 178.32% 195.93% 171.14% 76.19% 64.07% 53.99% 73.66% -
ROE 3.99% 3.42% 4.46% 2.12% 2.07% 1.39% 2.36% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.56 9.78 9.63 8.94 10.38 7.70 11.09 8.62%
EPS 22.40 19.16 15.90 7.53 6.66 4.20 7.54 106.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 33.80 -
NAPS 5.6206 5.6043 3.6984 3.2138 3.2133 3.00 3.1903 45.72%
Adjusted Per Share Value based on latest NOSH - 60,083
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.17 9.48 9.32 9.58 10.06 7.50 9.91 14.63%
EPS 21.70 18.57 15.96 7.30 6.45 4.05 6.74 117.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 30.21 -
NAPS 5.4443 5.4318 3.5799 3.4409 3.1148 2.9206 2.8512 53.73%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.67 2.85 2.20 2.21 2.50 2.65 2.82 -
P/RPS 21.25 29.14 22.84 24.71 24.08 34.42 25.43 -11.25%
P/EPS 11.92 14.87 13.35 32.43 37.59 63.74 37.40 -53.24%
EY 8.39 6.72 7.49 3.08 2.66 1.57 2.67 114.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.99 -
P/NAPS 0.48 0.51 0.59 0.69 0.78 0.88 0.88 -33.16%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 29/11/06 29/08/06 30/05/06 27/02/06 23/11/05 30/08/05 -
Price 2.86 2.63 2.38 2.25 2.35 2.52 2.72 -
P/RPS 22.77 26.89 24.71 25.15 22.64 32.73 24.52 -4.80%
P/EPS 12.77 13.73 14.44 33.01 35.33 60.62 36.07 -49.85%
EY 7.83 7.29 6.93 3.03 2.83 1.65 2.77 99.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.43 -
P/NAPS 0.51 0.47 0.64 0.70 0.73 0.84 0.85 -28.79%

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