[KLUANG] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -17.03%
YoY- 146.71%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 10,254 8,080 6,742 6,994 7,564 5,892 5,796 46.12%
PBT 21,240 20,588 15,129 11,630 14,006 12,172 10,270 62.11%
Tax -1,126 -1,008 -465 -440 -518 -628 -351 117.05%
NP 20,114 19,580 14,664 11,190 13,488 11,544 9,919 60.00%
-
NP to SH 20,114 19,580 14,664 11,190 13,488 11,544 9,919 60.00%
-
Tax Rate 5.30% 4.90% 3.07% 3.78% 3.70% 5.16% 3.42% -
Total Cost -9,860 -11,500 -7,922 -4,196 -5,924 -5,652 -4,123 78.54%
-
Net Worth 359,169 365,884 364,222 352,740 338,440 337,662 222,545 37.47%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 359,169 365,884 364,222 352,740 338,440 337,662 222,545 37.47%
NOSH 60,185 60,209 60,201 60,208 60,214 60,250 60,173 0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 196.16% 242.33% 217.50% 159.99% 178.32% 195.93% 171.14% -
ROE 5.60% 5.35% 4.03% 3.17% 3.99% 3.42% 4.46% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.04 13.42 11.20 11.62 12.56 9.78 9.63 46.14%
EPS 33.42 32.52 24.36 18.59 22.40 19.16 15.90 63.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9677 6.0769 6.0501 5.8587 5.6206 5.6043 3.6984 37.45%
Adjusted Per Share Value based on latest NOSH - 60,182
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 16.49 13.00 10.85 11.25 12.17 9.48 9.32 46.13%
EPS 32.36 31.50 23.59 18.00 21.70 18.57 15.96 59.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7777 5.8858 5.859 5.6743 5.4443 5.4318 3.5799 37.47%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.84 2.69 2.72 2.60 2.67 2.85 2.20 -
P/RPS 16.67 20.04 24.29 22.38 21.25 29.14 22.84 -18.88%
P/EPS 8.50 8.27 11.17 13.99 11.92 14.87 13.35 -25.92%
EY 11.77 12.09 8.96 7.15 8.39 6.72 7.49 35.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.45 0.44 0.48 0.51 0.59 -12.81%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 21/11/07 29/08/07 29/05/07 23/02/07 29/11/06 29/08/06 -
Price 2.80 2.75 2.45 2.75 2.86 2.63 2.38 -
P/RPS 16.43 20.49 21.88 23.67 22.77 26.89 24.71 -23.76%
P/EPS 8.38 8.46 10.06 14.80 12.77 13.73 14.44 -30.35%
EY 11.94 11.83 9.94 6.76 7.83 7.29 6.93 43.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.40 0.47 0.51 0.47 0.64 -18.55%

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