[KLUANG] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 21.0%
YoY- 10106.29%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 7,289 6,742 6,577 6,450 6,104 5,796 5,646 18.54%
PBT 17,233 15,129 14,967 14,722 12,754 10,378 2,856 231.07%
Tax -560 -465 -407 -413 -928 -809 -762 -18.54%
NP 16,673 14,664 14,560 14,309 11,826 9,569 2,094 298.23%
-
NP to SH 16,673 14,664 14,560 14,309 11,826 9,569 2,094 298.23%
-
Tax Rate 3.25% 3.07% 2.72% 2.81% 7.28% 7.80% 26.68% -
Total Cost -9,384 -7,922 -7,983 -7,859 -5,722 -3,773 3,552 -
-
Net Worth 365,884 364,167 352,591 338,288 337,662 180,501 193,096 53.06%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 439 - - - - - - -
Div Payout % 2.64% - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 365,884 364,167 352,591 338,288 337,662 180,501 193,096 53.06%
NOSH 60,209 60,191 60,182 60,187 60,250 60,167 60,083 0.13%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 228.74% 217.50% 221.38% 221.84% 193.74% 165.10% 37.09% -
ROE 4.56% 4.03% 4.13% 4.23% 3.50% 5.30% 1.08% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.11 11.20 10.93 10.72 10.13 9.63 9.40 18.37%
EPS 27.69 24.36 24.19 23.77 19.63 15.90 3.49 297.29%
DPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0769 6.0501 5.8587 5.6206 5.6043 3.00 3.2138 52.85%
Adjusted Per Share Value based on latest NOSH - 60,187
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.73 10.85 10.58 10.38 9.82 9.32 9.08 18.59%
EPS 26.82 23.59 23.42 23.02 19.02 15.39 3.37 298.11%
DPS 0.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8858 5.8581 5.6719 5.4418 5.4318 2.9036 3.1062 53.06%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.69 2.72 2.60 2.67 2.85 2.20 2.21 -
P/RPS 22.22 24.28 23.79 24.91 28.13 22.84 23.52 -3.71%
P/EPS 9.71 11.16 10.75 11.23 14.52 13.83 63.41 -71.34%
EY 10.29 8.96 9.31 8.90 6.89 7.23 1.58 248.34%
DY 0.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.44 0.48 0.51 0.73 0.69 -25.89%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 29/08/07 29/05/07 23/02/07 29/11/06 29/08/06 30/05/06 -
Price 2.75 2.45 2.75 2.86 2.63 2.38 2.25 -
P/RPS 22.72 21.87 25.16 26.69 25.96 24.71 23.94 -3.42%
P/EPS 9.93 10.06 11.37 12.03 13.40 14.96 64.56 -71.26%
EY 10.07 9.94 8.80 8.31 7.46 6.68 1.55 247.77%
DY 0.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.47 0.51 0.47 0.79 0.70 -25.49%

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