[KLUANG] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 148.73%
YoY- 525.65%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 6,410 4,994 3,519 1,380 6,766 5,122 3,908 39.20%
PBT 8,707 3,981 4,284 2,541 -4,740 -3,050 -589 -
Tax -196 -397 -218 -85 -300 -217 -127 33.65%
NP 8,511 3,584 4,066 2,456 -5,040 -3,267 -716 -
-
NP to SH 8,511 3,584 4,066 2,456 -5,040 -3,267 -716 -
-
Tax Rate 2.25% 9.97% 5.09% 3.35% - - - -
Total Cost -2,101 1,410 -547 -1,076 11,806 8,389 4,624 -
-
Net Worth 376,855 373,181 366,114 355,156 331,056 309,288 315,653 12.57%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 376,855 373,181 366,114 355,156 331,056 309,288 315,653 12.57%
NOSH 60,190 60,235 60,147 60,196 60,215 60,165 60,168 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 132.78% 71.77% 115.54% 177.97% -74.49% -63.78% -18.32% -
ROE 2.26% 0.96% 1.11% 0.69% -1.52% -1.06% -0.23% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.65 8.29 5.85 2.29 11.24 8.51 6.50 39.10%
EPS 14.14 5.95 6.76 4.08 -8.37 -5.43 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.261 6.1954 6.0869 5.90 5.4979 5.1406 5.2462 12.54%
Adjusted Per Share Value based on latest NOSH - 60,196
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.31 8.03 5.66 2.22 10.88 8.24 6.29 39.14%
EPS 13.69 5.77 6.54 3.95 -8.11 -5.26 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0622 6.0031 5.8895 5.7132 5.3255 4.9753 5.0777 12.57%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.88 2.27 2.20 2.28 1.93 1.79 1.88 -
P/RPS 17.65 27.38 37.60 99.45 17.18 21.03 28.94 -28.14%
P/EPS 13.30 38.15 32.54 55.88 -23.06 -32.97 -157.98 -
EY 7.52 2.62 3.07 1.79 -4.34 -3.03 -0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.36 0.39 0.35 0.35 0.36 -11.47%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 20/05/10 22/02/10 24/11/09 28/08/09 29/05/09 25/02/09 -
Price 2.25 2.24 2.29 2.01 2.20 1.92 1.81 -
P/RPS 21.13 27.02 39.14 87.68 19.58 22.55 27.87 -16.89%
P/EPS 15.91 37.65 33.88 49.26 -26.28 -35.36 -152.10 -
EY 6.28 2.66 2.95 2.03 -3.80 -2.83 -0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.38 0.34 0.40 0.37 0.35 1.90%

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