[KLUANG] QoQ Cumulative 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- -11.85%
YoY- 209.7%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,960 1,321 6,410 4,994 3,519 1,380 6,766 -29.96%
PBT 8,451 4,567 8,707 3,981 4,284 2,541 -4,740 -
Tax -319 -165 -196 -397 -218 -85 -300 4.16%
NP 8,132 4,402 8,511 3,584 4,066 2,456 -5,040 -
-
NP to SH 8,132 4,402 8,511 3,584 4,066 2,456 -5,040 -
-
Tax Rate 3.77% 3.61% 2.25% 9.97% 5.09% 3.35% - -
Total Cost -4,172 -3,081 -2,101 1,410 -547 -1,076 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 2.08% 1.16% 2.26% 0.96% 1.11% 0.69% -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 6.58 2.19 10.65 8.29 5.85 2.29 11.24 -29.95%
EPS 13.51 7.31 14.14 5.95 6.76 4.08 -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 6.27 2.09 10.15 7.91 5.57 2.18 10.71 -29.94%
EPS 12.87 6.97 13.47 5.67 6.44 3.89 -7.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1938 6.0054 5.9655 5.9074 5.7955 5.6221 5.2406 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 43.93 100.29 17.65 27.38 37.60 99.45 17.18 86.67%
P/EPS 21.39 30.10 13.30 38.15 32.54 55.88 -23.06 -
EY 4.67 3.32 7.52 2.62 3.07 1.79 -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 40.28 130.83 21.13 27.02 39.14 87.68 19.58 61.54%
P/EPS 19.62 39.26 15.91 37.65 33.88 49.26 -26.28 -
EY 5.10 2.55 6.28 2.66 2.95 2.03 -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