[KLUANG] QoQ TTM Result on 31-Dec-2001 [#2]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -18.01%
YoY- 358.8%
Quarter Report
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 4,397 4,041 3,468 3,035 2,488 2,114 2,260 55.78%
PBT 7,181 7,114 1,213 2,054 3,796 1,337 4,659 33.39%
Tax -831 -774 2,227 5,796 5,778 5,970 3,050 -
NP 6,350 6,340 3,440 7,850 9,574 7,307 7,709 -12.11%
-
NP to SH 6,350 6,340 3,440 7,850 9,574 7,307 7,709 -12.11%
-
Tax Rate 11.57% 10.88% -183.59% -282.18% -152.21% -446.52% -65.46% -
Total Cost -1,953 -2,299 28 -4,815 -7,086 -5,193 -5,449 -49.51%
-
Net Worth 100,711 97,587 92,355 93,162 93,579 91,810 294,511 -51.06%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 100 100 - - - - 1,003 -78.46%
Div Payout % 1.58% 1.58% - - - - 13.01% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 100,711 97,587 92,355 93,162 93,579 91,810 294,511 -51.06%
NOSH 2,005 2,006 2,007 2,016 2,000 2,006 6,348 -53.58%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 144.42% 156.89% 99.19% 258.65% 384.81% 345.65% 341.11% -
ROE 6.31% 6.50% 3.72% 8.43% 10.23% 7.96% 2.62% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 219.19 201.41 172.73 150.54 124.35 105.37 35.60 235.55%
EPS 316.55 315.99 171.34 389.37 478.50 364.19 121.43 89.30%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 15.80 -53.52%
NAPS 50.2054 48.6382 46.00 46.21 46.77 45.7599 46.39 5.40%
Adjusted Per Share Value based on latest NOSH - 2,016
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 6.96 6.40 5.49 4.80 3.94 3.35 3.58 55.70%
EPS 10.05 10.04 5.45 12.43 15.16 11.57 12.20 -12.11%
DPS 0.16 0.16 0.00 0.00 0.00 0.00 1.59 -78.33%
NAPS 1.5942 1.5448 1.462 1.4747 1.4813 1.4533 4.6621 -51.06%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.23 2.67 2.90 2.87 1.27 1.80 1.83 -
P/RPS 1.47 1.33 1.68 1.91 1.02 1.71 5.14 -56.55%
P/EPS 1.02 0.84 1.69 0.74 0.27 0.49 1.51 -22.99%
EY 98.00 118.35 59.08 135.67 376.77 202.33 66.35 29.66%
DY 1.55 1.87 0.00 0.00 0.00 0.00 8.63 -68.13%
P/NAPS 0.06 0.05 0.06 0.06 0.03 0.04 0.04 31.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 30/08/02 31/05/02 27/02/02 26/11/01 29/08/01 30/05/01 -
Price 3.20 2.80 2.67 2.40 2.15 1.77 1.70 -
P/RPS 1.46 1.39 1.55 1.59 1.73 1.68 4.78 -54.61%
P/EPS 1.01 0.89 1.56 0.62 0.45 0.49 1.40 -19.54%
EY 98.92 112.85 64.17 162.24 222.56 205.76 71.43 24.21%
DY 1.56 1.79 0.00 0.00 0.00 0.00 9.29 -69.52%
P/NAPS 0.06 0.06 0.06 0.05 0.05 0.04 0.04 31.00%

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