[KLUANG] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 7.82%
YoY- 25.63%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 10,276 10,349 9,333 8,087 7,289 6,742 6,577 34.53%
PBT 18,203 23,771 23,418 18,746 17,233 15,129 14,967 13.89%
Tax -1,241 -1,337 -1,097 -769 -560 -465 -407 109.84%
NP 16,962 22,434 22,321 17,977 16,673 14,664 14,560 10.68%
-
NP to SH 16,962 22,434 22,321 17,977 16,673 14,664 14,560 10.68%
-
Tax Rate 6.82% 5.62% 4.68% 4.10% 3.25% 3.07% 2.72% -
Total Cost -6,686 -12,085 -12,988 -9,890 -9,384 -7,922 -7,983 -11.11%
-
Net Worth 349,746 361,063 352,431 359,035 365,884 364,167 352,591 -0.53%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 439 439 439 439 - - -
Div Payout % - 1.96% 1.97% 2.44% 2.64% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 349,746 361,063 352,431 359,035 365,884 364,167 352,591 -0.53%
NOSH 60,104 60,177 60,170 60,163 60,209 60,191 60,182 -0.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 165.06% 216.77% 239.16% 222.30% 228.74% 217.50% 221.38% -
ROE 4.85% 6.21% 6.33% 5.01% 4.56% 4.03% 4.13% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 17.10 17.20 15.51 13.44 12.11 11.20 10.93 34.65%
EPS 28.22 37.28 37.10 29.88 27.69 24.36 24.19 10.78%
DPS 0.00 0.73 0.73 0.73 0.73 0.00 0.00 -
NAPS 5.819 6.00 5.8572 5.9677 6.0769 6.0501 5.8587 -0.45%
Adjusted Per Share Value based on latest NOSH - 60,163
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.27 16.38 14.77 12.80 11.54 10.67 10.41 34.56%
EPS 26.85 35.51 35.33 28.46 26.39 23.21 23.05 10.67%
DPS 0.00 0.70 0.70 0.70 0.70 0.00 0.00 -
NAPS 5.5364 5.7156 5.5789 5.6835 5.7919 5.7647 5.5814 -0.53%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.30 2.52 2.66 2.84 2.69 2.72 2.60 -
P/RPS 13.45 14.65 17.15 21.13 22.22 24.28 23.79 -31.55%
P/EPS 8.15 6.76 7.17 9.50 9.71 11.16 10.75 -16.81%
EY 12.27 14.79 13.95 10.52 10.29 8.96 9.31 20.14%
DY 0.00 0.29 0.27 0.26 0.27 0.00 0.00 -
P/NAPS 0.40 0.42 0.45 0.48 0.44 0.45 0.44 -6.14%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 22/02/08 21/11/07 29/08/07 29/05/07 -
Price 1.98 2.50 2.73 2.80 2.75 2.45 2.75 -
P/RPS 11.58 14.54 17.60 20.83 22.72 21.87 25.16 -40.30%
P/EPS 7.02 6.71 7.36 9.37 9.93 10.06 11.37 -27.42%
EY 14.25 14.91 13.59 10.67 10.07 9.94 8.80 37.77%
DY 0.00 0.29 0.27 0.26 0.27 0.00 0.00 -
P/NAPS 0.34 0.42 0.47 0.47 0.45 0.40 0.47 -19.36%

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