[KLUANG] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 13.7%
YoY- 40.99%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 10,349 9,333 8,087 7,289 6,742 6,577 6,450 37.09%
PBT 23,771 23,418 18,746 17,233 15,129 14,967 14,722 37.67%
Tax -1,337 -1,097 -769 -560 -465 -407 -413 118.99%
NP 22,434 22,321 17,977 16,673 14,664 14,560 14,309 34.99%
-
NP to SH 22,434 22,321 17,977 16,673 14,664 14,560 14,309 34.99%
-
Tax Rate 5.62% 4.68% 4.10% 3.25% 3.07% 2.72% 2.81% -
Total Cost -12,085 -12,988 -9,890 -9,384 -7,922 -7,983 -7,859 33.26%
-
Net Worth 361,063 352,431 359,035 365,884 364,167 352,591 338,288 4.44%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 439 439 439 439 - - - -
Div Payout % 1.96% 1.97% 2.44% 2.64% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 361,063 352,431 359,035 365,884 364,167 352,591 338,288 4.44%
NOSH 60,177 60,170 60,163 60,209 60,191 60,182 60,187 -0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 216.77% 239.16% 222.30% 228.74% 217.50% 221.38% 221.84% -
ROE 6.21% 6.33% 5.01% 4.56% 4.03% 4.13% 4.23% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.20 15.51 13.44 12.11 11.20 10.93 10.72 37.09%
EPS 37.28 37.10 29.88 27.69 24.36 24.19 23.77 35.02%
DPS 0.73 0.73 0.73 0.73 0.00 0.00 0.00 -
NAPS 6.00 5.8572 5.9677 6.0769 6.0501 5.8587 5.6206 4.45%
Adjusted Per Share Value based on latest NOSH - 60,209
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.38 14.77 12.80 11.54 10.67 10.41 10.21 37.08%
EPS 35.51 35.33 28.46 26.39 23.21 23.05 22.65 34.99%
DPS 0.70 0.70 0.70 0.70 0.00 0.00 0.00 -
NAPS 5.7156 5.5789 5.6835 5.7919 5.7647 5.5814 5.355 4.44%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.52 2.66 2.84 2.69 2.72 2.60 2.67 -
P/RPS 14.65 17.15 21.13 22.22 24.28 23.79 24.91 -29.82%
P/EPS 6.76 7.17 9.50 9.71 11.16 10.75 11.23 -28.72%
EY 14.79 13.95 10.52 10.29 8.96 9.31 8.90 40.34%
DY 0.29 0.27 0.26 0.27 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.48 0.44 0.45 0.44 0.48 -8.52%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 22/02/08 21/11/07 29/08/07 29/05/07 23/02/07 -
Price 2.50 2.73 2.80 2.75 2.45 2.75 2.86 -
P/RPS 14.54 17.60 20.83 22.72 21.87 25.16 26.69 -33.32%
P/EPS 6.71 7.36 9.37 9.93 10.06 11.37 12.03 -32.26%
EY 14.91 13.59 10.67 10.07 9.94 8.80 8.31 47.70%
DY 0.29 0.27 0.26 0.27 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.47 0.45 0.40 0.47 0.51 -12.15%

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