[KLUANG] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -4.02%
YoY- 79.31%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 7,563 7,796 8,145 7,577 7,073 6,851 6,351 12.33%
PBT 9,516 8,565 11,320 16,022 16,137 12,874 10,733 -7.70%
Tax -865 -865 -795 -761 -236 -297 -276 114.01%
NP 8,651 7,700 10,525 15,261 15,901 12,577 10,457 -11.86%
-
NP to SH 8,651 7,700 10,525 15,261 15,901 12,577 10,457 -11.86%
-
Tax Rate 9.09% 10.10% 7.02% 4.75% 1.46% 2.31% 2.57% -
Total Cost -1,088 96 -2,380 -7,684 -8,828 -5,726 -4,106 -58.71%
-
Net Worth 386,139 369,252 373,685 392,007 384,862 391,072 379,372 1.18%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 686 1,288 1,288 602 602 - - -
Div Payout % 7.93% 16.73% 12.24% 3.95% 3.79% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 386,139 369,252 373,685 392,007 384,862 391,072 379,372 1.18%
NOSH 60,206 60,333 60,727 60,210 60,211 60,161 60,218 -0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 114.39% 98.77% 129.22% 201.41% 224.81% 183.58% 164.65% -
ROE 2.24% 2.09% 2.82% 3.89% 4.13% 3.22% 2.76% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.56 12.92 13.41 12.58 11.75 11.39 10.55 12.31%
EPS 14.37 12.76 17.33 25.35 26.41 20.91 17.36 -11.82%
DPS 1.13 2.13 2.13 1.00 1.00 0.00 0.00 -
NAPS 6.4136 6.1202 6.1535 6.5106 6.3918 6.5004 6.2999 1.19%
Adjusted Per Share Value based on latest NOSH - 60,210
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.17 12.54 13.10 12.19 11.38 11.02 10.22 12.33%
EPS 13.92 12.39 16.93 24.55 25.58 20.23 16.82 -11.84%
DPS 1.10 2.07 2.07 0.97 0.97 0.00 0.00 -
NAPS 6.2116 5.9399 6.0112 6.306 6.191 6.2909 6.1027 1.18%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.66 2.65 2.40 2.61 2.70 2.89 2.20 -
P/RPS 21.18 20.51 17.89 20.74 22.98 25.38 20.86 1.01%
P/EPS 18.51 20.76 13.85 10.30 10.22 13.82 12.67 28.72%
EY 5.40 4.82 7.22 9.71 9.78 7.23 7.89 -22.31%
DY 0.42 0.80 0.89 0.38 0.37 0.00 0.00 -
P/NAPS 0.41 0.43 0.39 0.40 0.42 0.44 0.35 11.11%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 29/02/12 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 -
Price 2.68 2.72 2.58 2.50 2.67 2.65 2.87 -
P/RPS 21.33 21.05 19.24 19.87 22.73 23.27 27.21 -14.96%
P/EPS 18.65 21.31 14.89 9.86 10.11 12.68 16.53 8.36%
EY 5.36 4.69 6.72 10.14 9.89 7.89 6.05 -7.74%
DY 0.42 0.78 0.83 0.40 0.37 0.00 0.00 -
P/NAPS 0.42 0.44 0.42 0.38 0.42 0.41 0.46 -5.87%

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