[KLUANG] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 5.76%
YoY- 21.47%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 5,814 6,162 7,650 8,052 7,696 7,541 6,285 -5.05%
PBT 4,570 5,541 11,138 16,330 14,952 15,511 16,217 -56.98%
Tax -698 -1,002 -3,192 -3,149 -2,494 -2,354 -723 -2.31%
NP 3,872 4,539 7,946 13,181 12,458 13,157 15,494 -60.29%
-
NP to SH 3,872 4,539 8,031 13,266 12,543 13,242 15,494 -60.29%
-
Tax Rate 15.27% 18.08% 28.66% 19.28% 16.68% 15.18% 4.46% -
Total Cost 1,942 1,623 -296 -5,129 -4,762 -5,616 -9,209 -
-
Net Worth 181,558 243,756 125,031 126,537 121,138 124,698 117,870 33.34%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 678 678 678 397 794 794 1,191 -31.28%
Div Payout % 17.51% 14.94% 8.44% 2.99% 6.33% 6.00% 7.69% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 181,558 243,756 125,031 126,537 121,138 124,698 117,870 33.34%
NOSH 60,519 76,405 2,006 2,006 2,005 2,087 2,006 867.10%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 66.60% 73.66% 103.87% 163.70% 161.88% 174.47% 246.52% -
ROE 2.13% 1.86% 6.42% 10.48% 10.35% 10.62% 13.14% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.61 8.06 381.31 401.39 383.67 361.31 313.31 -90.18%
EPS 6.40 5.94 400.31 661.31 625.31 634.45 772.37 -95.89%
DPS 1.12 0.89 33.80 19.80 39.60 38.06 59.40 -92.89%
NAPS 3.00 3.1903 62.322 63.0788 60.3918 59.7458 58.7582 -86.21%
Adjusted Per Share Value based on latest NOSH - 2,006
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.35 9.91 12.31 12.95 12.38 12.13 10.11 -5.07%
EPS 6.23 7.30 12.92 21.34 20.18 21.30 24.92 -60.28%
DPS 1.09 1.09 1.09 0.64 1.28 1.28 1.92 -31.41%
NAPS 2.9206 3.9212 2.0113 2.0355 1.9487 2.006 1.8961 33.33%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.65 2.82 4.08 3.93 4.07 4.60 4.73 -
P/RPS 27.58 34.97 1.07 0.98 1.06 1.27 1.51 592.32%
P/EPS 41.42 47.47 1.02 0.59 0.65 0.73 0.61 1560.11%
EY 2.41 2.11 98.11 168.27 153.64 137.92 163.29 -93.96%
DY 0.42 0.31 8.28 5.04 9.73 8.27 12.56 -89.59%
P/NAPS 0.88 0.88 0.07 0.06 0.07 0.08 0.08 393.88%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 30/08/05 19/05/05 21/02/05 30/11/04 27/08/04 25/05/04 -
Price 2.52 2.72 3.34 4.22 4.20 4.17 5.07 -
P/RPS 26.23 33.73 0.88 1.05 1.09 1.15 1.62 538.92%
P/EPS 39.39 45.79 0.83 0.64 0.67 0.66 0.66 1423.40%
EY 2.54 2.18 119.85 156.71 148.88 152.15 152.34 -93.45%
DY 0.44 0.33 10.12 4.69 9.43 9.13 11.72 -88.76%
P/NAPS 0.84 0.85 0.05 0.07 0.07 0.07 0.09 342.69%

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