[KLUANG] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 1.67%
YoY- 266.63%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,309 1,473 1,331 1,337 1,963 1,165 1,181 56.16%
PBT 3,960 3,043 6,244 1,475 1,992 667 -1,278 -
Tax -102 -157 -77 -77 -617 -38 -30 125.60%
NP 3,858 2,886 6,167 1,398 1,375 629 -1,308 -
-
NP to SH 3,858 2,886 6,167 1,398 1,375 629 -1,658 -
-
Tax Rate 2.58% 5.16% 1.23% 5.22% 30.97% 5.70% - -
Total Cost -1,549 -1,413 -4,836 -61 588 536 2,489 -
-
Net Worth 338,288 337,662 180,501 193,096 193,349 181,558 243,756 24.34%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 338,288 337,662 180,501 193,096 193,349 181,558 243,756 24.34%
NOSH 60,187 60,250 60,167 60,083 60,171 60,519 76,405 -14.66%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 167.09% 195.93% 463.34% 104.56% 70.05% 53.99% -110.75% -
ROE 1.14% 0.85% 3.42% 0.72% 0.71% 0.35% -0.68% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.84 2.44 2.21 2.23 3.26 1.93 1.55 82.78%
EPS 6.41 4.79 10.25 2.32 2.28 1.05 -2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6206 5.6043 3.00 3.2138 3.2133 3.00 3.1903 45.72%
Adjusted Per Share Value based on latest NOSH - 60,083
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.66 2.33 2.11 2.12 3.11 1.84 1.87 56.27%
EPS 6.11 4.57 9.76 2.21 2.18 1.00 -2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.355 5.3451 2.8573 3.0567 3.0607 2.874 3.8586 24.34%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.67 2.85 2.20 2.21 2.50 2.65 2.82 -
P/RPS 69.60 116.57 99.45 99.32 76.63 137.66 182.44 -47.30%
P/EPS 41.65 59.50 21.46 94.98 109.40 254.97 -129.95 -
EY 2.40 1.68 4.66 1.05 0.91 0.39 -0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.73 0.69 0.78 0.88 0.88 -33.16%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 29/11/06 29/08/06 30/05/06 27/02/06 23/11/05 30/08/05 -
Price 2.86 2.63 2.38 2.25 2.35 2.52 2.72 -
P/RPS 74.55 107.58 107.59 101.11 72.03 130.91 175.97 -43.50%
P/EPS 44.62 54.91 23.22 96.70 102.84 242.46 -125.35 -
EY 2.24 1.82 4.31 1.03 0.97 0.41 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.79 0.70 0.73 0.84 0.85 -28.79%

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