[KLUANG] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -84.98%
YoY- -51.47%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 5,796 4,465 3,128 1,165 6,162 4,981 3,724 34.40%
PBT 10,270 4,134 2,659 667 5,541 6,819 7,429 24.17%
Tax -351 -732 -655 -38 -1,002 -972 -743 -39.42%
NP 9,919 3,402 2,004 629 4,539 5,847 6,686 30.17%
-
NP to SH 9,919 3,402 2,004 629 4,189 5,847 6,686 30.17%
-
Tax Rate 3.42% 17.71% 24.63% 5.70% 18.08% 14.25% 10.00% -
Total Cost -4,123 1,063 1,124 536 1,623 -866 -2,962 24.74%
-
Net Worth 222,545 213,902 193,627 181,558 177,243 125,015 126,536 45.85%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - 18,778 678 - -
Div Payout % - - - - 448.28% 11.60% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 222,545 213,902 193,627 181,558 177,243 125,015 126,536 45.85%
NOSH 60,173 66,557 60,258 60,519 55,557 2,005 2,006 871.44%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 171.14% 76.19% 64.07% 53.99% 73.66% 117.39% 179.54% -
ROE 4.46% 1.59% 1.03% 0.35% 2.36% 4.68% 5.28% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.63 6.71 5.19 1.93 11.09 248.31 185.64 -86.16%
EPS 15.90 5.65 3.33 1.05 7.54 291.48 333.30 -86.91%
DPS 0.00 0.00 0.00 0.00 33.80 33.80 0.00 -
NAPS 3.6984 3.2138 3.2133 3.00 3.1903 62.322 63.0788 -84.98%
Adjusted Per Share Value based on latest NOSH - 60,519
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.17 7.07 4.95 1.84 9.75 7.88 5.90 34.28%
EPS 15.70 5.39 3.17 1.00 6.63 9.26 10.58 30.19%
DPS 0.00 0.00 0.00 0.00 29.73 1.07 0.00 -
NAPS 3.5228 3.386 3.0651 2.874 2.8057 1.979 2.003 45.85%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.20 2.21 2.50 2.65 2.82 4.08 3.93 -
P/RPS 22.84 32.94 48.16 137.66 25.43 1.64 2.12 389.92%
P/EPS 13.35 43.24 75.17 254.97 37.40 1.40 1.18 406.20%
EY 7.49 2.31 1.33 0.39 2.67 71.44 84.81 -80.25%
DY 0.00 0.00 0.00 0.00 11.99 8.28 0.00 -
P/NAPS 0.59 0.69 0.78 0.88 0.88 0.07 0.06 360.91%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 27/02/06 23/11/05 30/08/05 19/05/05 21/02/05 -
Price 2.38 2.25 2.35 2.52 2.72 3.34 4.22 -
P/RPS 24.71 33.54 45.27 130.91 24.52 1.35 2.27 393.32%
P/EPS 14.44 44.02 70.66 242.46 36.07 1.15 1.27 407.89%
EY 6.93 2.27 1.42 0.41 2.77 87.27 78.98 -80.34%
DY 0.00 0.00 0.00 0.00 12.43 10.12 0.00 -
P/NAPS 0.64 0.70 0.73 0.84 0.85 0.05 0.07 339.01%

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