[KLUANG] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -56.18%
YoY- -55.38%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 4,987 4,397 4,041 3,468 3,035 2,488 2,114 76.93%
PBT 10,759 7,181 7,114 1,213 2,054 3,796 1,337 300.04%
Tax -969 -831 -774 2,227 5,796 5,778 5,970 -
NP 9,790 6,350 6,340 3,440 7,850 9,574 7,307 21.46%
-
NP to SH 9,790 6,350 6,340 3,440 7,850 9,574 7,307 21.46%
-
Tax Rate 9.01% 11.57% 10.88% -183.59% -282.18% -152.21% -446.52% -
Total Cost -4,803 -1,953 -2,299 28 -4,815 -7,086 -5,193 -5.05%
-
Net Worth 103,014 100,711 97,587 92,355 93,162 93,579 91,810 7.95%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 200 100 100 - - - - -
Div Payout % 2.05% 1.58% 1.58% - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 103,014 100,711 97,587 92,355 93,162 93,579 91,810 7.95%
NOSH 2,006 2,005 2,006 2,007 2,016 2,000 2,006 0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 196.31% 144.42% 156.89% 99.19% 258.65% 384.81% 345.65% -
ROE 9.50% 6.31% 6.50% 3.72% 8.43% 10.23% 7.96% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 248.60 219.19 201.41 172.73 150.54 124.35 105.37 76.94%
EPS 488.02 316.55 315.99 171.34 389.37 478.50 364.19 21.48%
DPS 10.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 51.3516 50.2054 48.6382 46.00 46.21 46.77 45.7599 7.96%
Adjusted Per Share Value based on latest NOSH - 2,007
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 8.02 7.07 6.50 5.58 4.88 4.00 3.40 76.92%
EPS 15.75 10.21 10.20 5.53 12.63 15.40 11.75 21.50%
DPS 0.32 0.16 0.16 0.00 0.00 0.00 0.00 -
NAPS 1.6571 1.6201 1.5698 1.4857 1.4987 1.5054 1.4769 7.95%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.00 3.23 2.67 2.90 2.87 1.27 1.80 -
P/RPS 1.21 1.47 1.33 1.68 1.91 1.02 1.71 -20.54%
P/EPS 0.61 1.02 0.84 1.69 0.74 0.27 0.49 15.67%
EY 162.67 98.00 118.35 59.08 135.67 376.77 202.33 -13.50%
DY 3.33 1.55 1.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.05 0.06 0.06 0.03 0.04 30.94%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 30/08/02 31/05/02 27/02/02 26/11/01 29/08/01 -
Price 2.73 3.20 2.80 2.67 2.40 2.15 1.77 -
P/RPS 1.10 1.46 1.39 1.55 1.59 1.73 1.68 -24.53%
P/EPS 0.56 1.01 0.89 1.56 0.62 0.45 0.49 9.28%
EY 178.76 98.92 112.85 64.17 162.24 222.56 205.76 -8.92%
DY 3.66 1.56 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.06 0.06 0.06 0.05 0.05 0.04 15.99%

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