[KLUANG] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 22.86%
YoY- 621.03%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 7,577 7,073 6,851 6,351 6,410 6,638 6,377 12.21%
PBT 16,022 16,137 12,874 10,733 8,707 2,291 133 2360.67%
Tax -761 -236 -297 -276 -196 -480 -391 56.07%
NP 15,261 15,901 12,577 10,457 8,511 1,811 -258 -
-
NP to SH 15,261 15,901 12,577 10,457 8,511 1,811 -258 -
-
Tax Rate 4.75% 1.46% 2.31% 2.57% 2.25% 20.95% 293.98% -
Total Cost -7,684 -8,828 -5,726 -4,106 -2,101 4,827 6,635 -
-
Net Worth 392,007 384,862 391,072 379,372 376,653 373,272 367,037 4.49%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 602 602 - - - - - -
Div Payout % 3.95% 3.79% - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 392,007 384,862 391,072 379,372 376,653 373,272 367,037 4.49%
NOSH 60,210 60,211 60,161 60,218 60,158 60,249 60,299 -0.09%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 201.41% 224.81% 183.58% 164.65% 132.78% 27.28% -4.05% -
ROE 3.89% 4.13% 3.22% 2.76% 2.26% 0.49% -0.07% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.58 11.75 11.39 10.55 10.66 11.02 10.58 12.27%
EPS 25.35 26.41 20.91 17.36 14.15 3.01 -0.43 -
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5106 6.3918 6.5004 6.2999 6.261 6.1954 6.0869 4.60%
Adjusted Per Share Value based on latest NOSH - 60,218
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.19 11.38 11.02 10.22 10.31 10.68 10.26 12.21%
EPS 24.55 25.58 20.23 16.82 13.69 2.91 -0.42 -
DPS 0.97 0.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.306 6.191 6.2909 6.1027 6.059 6.0046 5.9043 4.49%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.61 2.70 2.89 2.20 1.88 2.27 2.20 -
P/RPS 20.74 22.98 25.38 20.86 17.64 20.60 20.80 -0.19%
P/EPS 10.30 10.22 13.82 12.67 13.29 75.52 -514.18 -
EY 9.71 9.78 7.23 7.89 7.53 1.32 -0.19 -
DY 0.38 0.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.44 0.35 0.30 0.37 0.36 7.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 28/02/11 30/11/10 27/08/10 20/05/10 22/02/10 -
Price 2.50 2.67 2.65 2.87 2.25 2.24 2.29 -
P/RPS 19.87 22.73 23.27 27.21 21.12 20.33 21.65 -5.57%
P/EPS 9.86 10.11 12.68 16.53 15.90 74.52 -535.22 -
EY 10.14 9.89 7.89 6.05 6.29 1.34 -0.19 -
DY 0.40 0.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.41 0.46 0.36 0.36 0.38 0.00%

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