[KLUANG] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 87.15%
YoY- -102.21%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 6,351 6,410 6,638 6,377 6,199 6,766 7,634 -11.53%
PBT 10,733 8,707 2,291 133 -1,778 -4,740 3,709 102.93%
Tax -276 -196 -480 -391 -229 -300 -592 -39.84%
NP 10,457 8,511 1,811 -258 -2,007 -5,040 3,117 123.93%
-
NP to SH 10,457 8,511 1,811 -258 -2,007 -5,040 3,117 123.93%
-
Tax Rate 2.57% 2.25% 20.95% 293.98% - - 15.96% -
Total Cost -4,106 -2,101 4,827 6,635 8,206 11,806 4,517 -
-
Net Worth 379,372 376,653 373,272 367,037 355,156 330,433 309,284 14.57%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 379,372 376,653 373,272 367,037 355,156 330,433 309,284 14.57%
NOSH 60,218 60,158 60,249 60,299 60,196 60,101 60,165 0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 164.65% 132.78% 27.28% -4.05% -32.38% -74.49% 40.83% -
ROE 2.76% 2.26% 0.49% -0.07% -0.57% -1.53% 1.01% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.55 10.66 11.02 10.58 10.30 11.26 12.69 -11.57%
EPS 17.36 14.15 3.01 -0.43 -3.33 -8.39 5.18 123.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2999 6.261 6.1954 6.0869 5.90 5.4979 5.1406 14.50%
Adjusted Per Share Value based on latest NOSH - 60,299
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.22 10.31 10.68 10.26 9.97 10.88 12.28 -11.51%
EPS 16.82 13.69 2.91 -0.42 -3.23 -8.11 5.01 124.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1027 6.059 6.0046 5.9043 5.7132 5.3155 4.9753 14.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.20 1.88 2.27 2.20 2.28 1.93 1.79 -
P/RPS 20.86 17.64 20.60 20.80 22.14 17.14 14.11 29.74%
P/EPS 12.67 13.29 75.52 -514.18 -68.38 -23.02 34.55 -48.73%
EY 7.89 7.53 1.32 -0.19 -1.46 -4.34 2.89 95.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.37 0.36 0.39 0.35 0.35 0.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 20/05/10 22/02/10 24/11/09 28/08/09 29/05/09 -
Price 2.87 2.25 2.24 2.29 2.01 2.20 1.92 -
P/RPS 27.21 21.12 20.33 21.65 19.52 19.54 15.13 47.83%
P/EPS 16.53 15.90 74.52 -535.22 -60.29 -26.23 37.06 -41.59%
EY 6.05 6.29 1.34 -0.19 -1.66 -3.81 2.70 71.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.36 0.36 0.38 0.34 0.40 0.37 15.60%

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