[KLUANG] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 20.27%
YoY- 4974.81%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 8,145 7,577 7,073 6,851 6,351 6,410 6,638 14.59%
PBT 11,320 16,022 16,137 12,874 10,733 8,707 2,291 189.81%
Tax -795 -761 -236 -297 -276 -196 -480 39.94%
NP 10,525 15,261 15,901 12,577 10,457 8,511 1,811 222.90%
-
NP to SH 10,525 15,261 15,901 12,577 10,457 8,511 1,811 222.90%
-
Tax Rate 7.02% 4.75% 1.46% 2.31% 2.57% 2.25% 20.95% -
Total Cost -2,380 -7,684 -8,828 -5,726 -4,106 -2,101 4,827 -
-
Net Worth 373,685 392,007 384,862 391,072 379,372 376,653 373,272 0.07%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,288 602 602 - - - - -
Div Payout % 12.24% 3.95% 3.79% - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 373,685 392,007 384,862 391,072 379,372 376,653 373,272 0.07%
NOSH 60,727 60,210 60,211 60,161 60,218 60,158 60,249 0.52%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 129.22% 201.41% 224.81% 183.58% 164.65% 132.78% 27.28% -
ROE 2.82% 3.89% 4.13% 3.22% 2.76% 2.26% 0.49% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.41 12.58 11.75 11.39 10.55 10.66 11.02 13.96%
EPS 17.33 25.35 26.41 20.91 17.36 14.15 3.01 220.89%
DPS 2.13 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 6.1535 6.5106 6.3918 6.5004 6.2999 6.261 6.1954 -0.45%
Adjusted Per Share Value based on latest NOSH - 60,161
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.89 11.99 11.20 10.84 10.05 10.15 10.51 14.56%
EPS 16.66 24.16 25.17 19.91 16.55 13.47 2.87 222.64%
DPS 2.04 0.95 0.95 0.00 0.00 0.00 0.00 -
NAPS 5.9154 6.2054 6.0923 6.1906 6.0054 5.9624 5.9088 0.07%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.40 2.61 2.70 2.89 2.20 1.88 2.27 -
P/RPS 17.89 20.74 22.98 25.38 20.86 17.64 20.60 -8.96%
P/EPS 13.85 10.30 10.22 13.82 12.67 13.29 75.52 -67.68%
EY 7.22 9.71 9.78 7.23 7.89 7.53 1.32 210.11%
DY 0.89 0.38 0.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.42 0.44 0.35 0.30 0.37 3.56%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 27/08/10 20/05/10 -
Price 2.58 2.50 2.67 2.65 2.87 2.25 2.24 -
P/RPS 19.24 19.87 22.73 23.27 27.21 21.12 20.33 -3.60%
P/EPS 14.89 9.86 10.11 12.68 16.53 15.90 74.52 -65.78%
EY 6.72 10.14 9.89 7.89 6.05 6.29 1.34 192.69%
DY 0.83 0.40 0.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.42 0.41 0.46 0.36 0.36 10.81%

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