[KLUANG] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -103.69%
YoY- -101.08%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 6,104 5,796 5,646 5,566 5,814 6,162 7,650 -13.96%
PBT 12,754 10,378 2,856 771 4,570 5,541 11,138 9.44%
Tax -928 -809 -762 -914 -698 -1,002 -3,192 -56.08%
NP 11,826 9,569 2,094 -143 3,872 4,539 7,946 30.32%
-
NP to SH 11,826 9,569 2,094 -143 3,872 4,539 8,031 29.40%
-
Tax Rate 7.28% 7.80% 26.68% 118.55% 15.27% 18.08% 28.66% -
Total Cost -5,722 -3,773 3,552 5,709 1,942 1,623 -296 618.98%
-
Net Worth 337,662 180,501 193,096 193,349 181,558 243,756 125,031 93.81%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 678 678 678 678 -
Div Payout % - - - 0.00% 17.51% 14.94% 8.44% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 337,662 180,501 193,096 193,349 181,558 243,756 125,031 93.81%
NOSH 60,250 60,167 60,083 60,171 60,519 76,405 2,006 864.24%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 193.74% 165.10% 37.09% -2.57% 66.60% 73.66% 103.87% -
ROE 3.50% 5.30% 1.08% -0.07% 2.13% 1.86% 6.42% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.13 9.63 9.40 9.25 9.61 8.06 381.31 -91.07%
EPS 19.63 15.90 3.49 -0.24 6.40 5.94 400.31 -86.57%
DPS 0.00 0.00 0.00 1.13 1.12 0.89 33.80 -
NAPS 5.6043 3.00 3.2138 3.2133 3.00 3.1903 62.322 -79.89%
Adjusted Per Share Value based on latest NOSH - 60,171
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.66 9.17 8.94 8.81 9.20 9.75 12.11 -13.97%
EPS 18.72 15.15 3.31 -0.23 6.13 7.19 12.71 29.42%
DPS 0.00 0.00 0.00 1.07 1.07 1.07 1.07 -
NAPS 5.3451 2.8573 3.0567 3.0607 2.874 3.8586 1.9792 93.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.85 2.20 2.21 2.50 2.65 2.82 4.08 -
P/RPS 28.13 22.84 23.52 27.03 27.58 34.97 1.07 782.38%
P/EPS 14.52 13.83 63.41 -1,051.95 41.42 47.47 1.02 486.42%
EY 6.89 7.23 1.58 -0.10 2.41 2.11 98.11 -82.95%
DY 0.00 0.00 0.00 0.45 0.42 0.31 8.28 -
P/NAPS 0.51 0.73 0.69 0.78 0.88 0.88 0.07 275.36%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 30/05/06 27/02/06 23/11/05 30/08/05 19/05/05 -
Price 2.63 2.38 2.25 2.35 2.52 2.72 3.34 -
P/RPS 25.96 24.71 23.94 25.40 26.23 33.73 0.88 852.76%
P/EPS 13.40 14.96 64.56 -988.84 39.39 45.79 0.83 537.69%
EY 7.46 6.68 1.55 -0.10 2.54 2.18 119.85 -84.26%
DY 0.00 0.00 0.00 0.48 0.44 0.33 10.12 -
P/NAPS 0.47 0.79 0.70 0.73 0.84 0.85 0.05 344.79%

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