[KLUANG] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -204.19%
YoY- -120.36%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 7,038 5,520 6,766 6,829 7,816 7,788 10,349 -22.61%
PBT 8,568 10,164 -4,740 -4,066 -1,178 -1,684 23,771 -49.25%
Tax -436 -340 -300 -289 -254 -624 -1,337 -52.52%
NP 8,132 9,824 -5,040 -4,356 -1,432 -2,308 22,434 -49.06%
-
NP to SH 8,132 9,824 -5,040 -4,356 -1,432 -2,308 22,434 -49.06%
-
Tax Rate 5.09% 3.35% - - - - 5.62% -
Total Cost -1,094 -4,304 11,806 11,185 9,248 10,096 -12,085 -79.75%
-
Net Worth 366,114 355,156 331,056 309,288 315,653 349,746 378,594 -2.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 4,495 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 366,114 355,156 331,056 309,288 315,653 349,746 378,594 -2.20%
NOSH 60,147 60,196 60,215 60,165 60,168 60,104 60,194 -0.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 115.54% 177.97% -74.49% -63.78% -18.32% -29.64% 216.77% -
ROE 2.22% 2.77% -1.52% -1.41% -0.45% -0.66% 5.93% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.70 9.17 11.24 11.35 12.99 12.96 17.19 -22.56%
EPS 13.52 16.32 -8.37 -7.24 -2.38 -3.84 37.27 -49.04%
DPS 0.00 0.00 0.00 0.00 0.00 7.48 0.00 -
NAPS 6.0869 5.90 5.4979 5.1406 5.2462 5.819 6.2895 -2.15%
Adjusted Per Share Value based on latest NOSH - 60,165
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.14 8.74 10.71 10.81 12.37 12.33 16.38 -22.60%
EPS 12.87 15.55 -7.98 -6.90 -2.27 -3.65 35.51 -49.07%
DPS 0.00 0.00 0.00 0.00 0.00 7.12 0.00 -
NAPS 5.7955 5.6221 5.2406 4.896 4.9967 5.5364 5.9931 -2.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.20 2.28 1.93 1.79 1.88 2.30 2.52 -
P/RPS 18.80 24.86 17.18 15.77 14.47 17.75 14.66 17.98%
P/EPS 16.27 13.97 -23.06 -24.72 -78.99 -59.90 6.76 79.30%
EY 6.15 7.16 -4.34 -4.04 -1.27 -1.67 14.79 -44.20%
DY 0.00 0.00 0.00 0.00 0.00 3.25 0.00 -
P/NAPS 0.36 0.39 0.35 0.35 0.36 0.40 0.40 -6.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 24/11/09 28/08/09 29/05/09 25/02/09 27/11/08 29/08/08 -
Price 2.29 2.01 2.20 1.92 1.81 1.98 2.50 -
P/RPS 19.57 21.92 19.58 16.92 13.93 15.28 14.54 21.83%
P/EPS 16.94 12.32 -26.28 -26.52 -76.05 -51.56 6.71 85.09%
EY 5.90 8.12 -3.80 -3.77 -1.31 -1.94 14.91 -46.00%
DY 0.00 0.00 0.00 0.00 0.00 3.78 0.00 -
P/NAPS 0.38 0.34 0.40 0.37 0.35 0.34 0.40 -3.35%

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