[KLUANG] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -41.24%
YoY- 209.7%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 7,920 5,284 6,410 6,658 7,038 5,520 6,766 11.03%
PBT 16,902 18,268 8,707 5,308 8,568 10,164 -4,740 -
Tax -638 -660 -196 -529 -436 -340 -300 65.14%
NP 16,264 17,608 8,511 4,778 8,132 9,824 -5,040 -
-
NP to SH 16,264 17,608 8,511 4,778 8,132 9,824 -5,040 -
-
Tax Rate 3.77% 3.61% 2.25% 9.97% 5.09% 3.35% - -
Total Cost -8,344 -12,324 -2,101 1,880 -1,094 -4,304 11,806 -
-
Net Worth 391,274 379,372 376,855 373,181 366,114 355,156 331,056 11.75%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 391,274 379,372 376,855 373,181 366,114 355,156 331,056 11.75%
NOSH 60,192 60,218 60,190 60,235 60,147 60,196 60,215 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 205.35% 333.23% 132.78% 71.77% 115.54% 177.97% -74.49% -
ROE 4.16% 4.64% 2.26% 1.28% 2.22% 2.77% -1.52% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.16 8.77 10.65 11.05 11.70 9.17 11.24 11.05%
EPS 27.02 29.24 14.14 7.93 13.52 16.32 -8.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5004 6.2999 6.261 6.1954 6.0869 5.90 5.4979 11.77%
Adjusted Per Share Value based on latest NOSH - 60,249
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.74 8.50 10.31 10.71 11.32 8.88 10.88 11.06%
EPS 26.16 28.32 13.69 7.69 13.08 15.80 -8.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2942 6.1027 6.0622 6.0031 5.8895 5.7132 5.3255 11.75%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.89 2.20 1.88 2.27 2.20 2.28 1.93 -
P/RPS 21.96 25.07 17.65 20.53 18.80 24.86 17.18 17.72%
P/EPS 10.70 7.52 13.30 28.61 16.27 13.97 -23.06 -
EY 9.35 13.29 7.52 3.49 6.15 7.16 -4.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.30 0.37 0.36 0.39 0.35 16.43%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 27/08/10 20/05/10 22/02/10 24/11/09 28/08/09 -
Price 2.65 2.87 2.25 2.24 2.29 2.01 2.20 -
P/RPS 20.14 32.71 21.13 20.26 19.57 21.92 19.58 1.89%
P/EPS 9.81 9.82 15.91 28.24 16.94 12.32 -26.28 -
EY 10.20 10.19 6.28 3.54 5.90 8.12 -3.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.36 0.36 0.38 0.34 0.40 1.65%

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