[KLUANG] QoQ TTM Result on 30-Sep-2001 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 31.03%
YoY- 91.71%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 4,041 3,468 3,035 2,488 2,114 2,260 2,499 37.88%
PBT 7,114 1,213 2,054 3,796 1,337 4,659 2,096 126.35%
Tax -774 2,227 5,796 5,778 5,970 3,050 237 -
NP 6,340 3,440 7,850 9,574 7,307 7,709 2,333 95.09%
-
NP to SH 6,340 3,440 7,850 9,574 7,307 7,709 1,711 140.03%
-
Tax Rate 10.88% -183.59% -282.18% -152.21% -446.52% -65.46% -11.31% -
Total Cost -2,299 28 -4,815 -7,086 -5,193 -5,449 166 -
-
Net Worth 97,587 92,355 93,162 93,579 91,810 294,511 92,173 3.88%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 100 - - - - 1,003 1,003 -78.58%
Div Payout % 1.58% - - - - 13.01% 58.63% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 97,587 92,355 93,162 93,579 91,810 294,511 92,173 3.88%
NOSH 2,006 2,007 2,016 2,000 2,006 6,348 2,115 -3.47%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 156.89% 99.19% 258.65% 384.81% 345.65% 341.11% 93.36% -
ROE 6.50% 3.72% 8.43% 10.23% 7.96% 2.62% 1.86% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 201.41 172.73 150.54 124.35 105.37 35.60 118.15 42.84%
EPS 315.99 171.34 389.37 478.50 364.19 121.43 80.90 148.63%
DPS 5.00 0.00 0.00 0.00 0.00 15.80 47.43 -77.77%
NAPS 48.6382 46.00 46.21 46.77 45.7599 46.39 43.58 7.61%
Adjusted Per Share Value based on latest NOSH - 2,000
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 6.40 5.49 4.80 3.94 3.35 3.58 3.96 37.83%
EPS 10.04 5.45 12.43 15.16 11.57 12.20 2.71 140.00%
DPS 0.16 0.00 0.00 0.00 0.00 1.59 1.59 -78.45%
NAPS 1.5448 1.462 1.4747 1.4813 1.4533 4.6621 1.4591 3.88%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 21/12/00 -
Price 2.67 2.90 2.87 1.27 1.80 1.83 1.38 -
P/RPS 1.33 1.68 1.91 1.02 1.71 5.14 1.17 8.94%
P/EPS 0.84 1.69 0.74 0.27 0.49 1.51 1.71 -37.82%
EY 118.35 59.08 135.67 376.77 202.33 66.35 58.62 59.94%
DY 1.87 0.00 0.00 0.00 0.00 8.63 34.37 -85.71%
P/NAPS 0.05 0.06 0.06 0.03 0.04 0.04 0.03 40.70%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 31/05/02 27/02/02 26/11/01 29/08/01 30/05/01 19/03/01 -
Price 2.80 2.67 2.40 2.15 1.77 1.70 1.60 -
P/RPS 1.39 1.55 1.59 1.73 1.68 4.78 1.35 1.97%
P/EPS 0.89 1.56 0.62 0.45 0.49 1.40 1.98 -41.40%
EY 112.85 64.17 162.24 222.56 205.76 71.43 50.56 71.04%
DY 1.79 0.00 0.00 0.00 0.00 9.29 29.64 -84.68%
P/NAPS 0.06 0.06 0.05 0.05 0.04 0.04 0.04 31.13%

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