[KLUANG] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -89.69%
YoY- -35.04%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 6,162 4,981 3,724 1,513 7,541 4,872 3,213 54.42%
PBT 5,541 6,819 7,429 1,638 15,510 11,191 6,610 -11.10%
Tax -1,002 -972 -743 -342 -2,354 -134 52 -
NP 4,539 5,847 6,686 1,296 13,156 11,057 6,662 -22.58%
-
NP to SH 4,189 5,847 6,686 1,296 12,571 11,057 6,662 -26.62%
-
Tax Rate 18.08% 14.25% 10.00% 20.88% 15.18% 1.20% -0.79% -
Total Cost 1,623 -866 -2,962 217 -5,615 -6,185 -3,449 -
-
Net Worth 177,243 125,015 126,536 121,138 114,521 117,857 113,633 34.53%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 18,778 678 - - - 397 397 1210.97%
Div Payout % 448.28% 11.60% - - - 3.59% 5.96% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 177,243 125,015 126,536 121,138 114,521 117,857 113,633 34.53%
NOSH 55,557 2,005 2,006 2,005 1,916 2,005 2,006 817.24%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 73.66% 117.39% 179.54% 85.66% 174.46% 226.95% 207.35% -
ROE 2.36% 4.68% 5.28% 1.07% 10.98% 9.38% 5.86% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.09 248.31 185.64 75.43 393.41 242.90 160.17 -83.16%
EPS 7.54 291.48 333.30 64.61 655.83 551.25 332.10 -92.00%
DPS 33.80 33.80 0.00 0.00 0.00 19.80 19.80 42.88%
NAPS 3.1903 62.322 63.0788 60.3918 59.7458 58.7582 56.6461 -85.33%
Adjusted Per Share Value based on latest NOSH - 2,005
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.91 8.01 5.99 2.43 12.13 7.84 5.17 54.36%
EPS 6.74 9.41 10.76 2.08 20.22 17.79 10.72 -26.62%
DPS 30.21 1.09 0.00 0.00 0.00 0.64 0.64 1209.18%
NAPS 2.8512 2.0111 2.0355 1.9487 1.8422 1.8959 1.828 34.52%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.82 4.08 3.93 4.07 4.60 4.73 3.27 -
P/RPS 25.43 1.64 2.12 5.40 1.17 1.95 2.04 438.44%
P/EPS 37.40 1.40 1.18 6.30 0.70 0.86 0.98 1036.04%
EY 2.67 71.44 84.81 15.87 142.57 116.54 101.56 -91.17%
DY 11.99 8.28 0.00 0.00 0.00 4.19 6.06 57.66%
P/NAPS 0.88 0.07 0.06 0.07 0.08 0.08 0.06 500.15%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 19/05/05 21/02/05 30/11/04 27/08/04 25/05/04 26/02/04 -
Price 2.72 3.34 4.22 4.20 4.17 5.07 3.17 -
P/RPS 24.52 1.35 2.27 5.57 1.06 2.09 1.98 436.08%
P/EPS 36.07 1.15 1.27 6.50 0.64 0.92 0.95 1032.16%
EY 2.77 87.27 78.98 15.38 157.27 108.73 104.76 -91.14%
DY 12.43 10.12 0.00 0.00 0.00 3.91 6.25 58.21%
P/NAPS 0.85 0.05 0.07 0.07 0.07 0.09 0.06 486.42%

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