[KLUANG] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -11.68%
YoY- 151.37%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 5,877 5,731 5,774 5,365 4,987 4,397 4,041 28.27%
PBT 11,639 9,851 10,289 9,724 10,759 7,181 7,114 38.72%
Tax -718 -1,278 -1,369 -1,077 -969 -831 -774 -4.87%
NP 10,921 8,573 8,920 8,647 9,790 6,350 6,340 43.55%
-
NP to SH 10,921 8,573 8,920 8,647 9,790 6,350 6,340 43.55%
-
Tax Rate 6.17% 12.97% 13.31% 11.08% 9.01% 11.57% 10.88% -
Total Cost -5,044 -2,842 -3,146 -3,282 -4,803 -1,953 -2,299 68.60%
-
Net Worth 113,633 109,027 107,089 102,794 103,014 100,711 97,587 10.65%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 794 397 397 300 200 100 100 296.49%
Div Payout % 7.27% 4.63% 4.45% 3.48% 2.05% 1.58% 1.58% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 113,633 109,027 107,089 102,794 103,014 100,711 97,587 10.65%
NOSH 2,006 2,006 2,005 2,006 2,006 2,005 2,006 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 185.83% 149.59% 154.49% 161.17% 196.31% 144.42% 156.89% -
ROE 9.61% 7.86% 8.33% 8.41% 9.50% 6.31% 6.50% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 292.97 285.69 287.84 267.34 248.60 219.19 201.41 28.29%
EPS 544.41 427.36 444.67 430.88 488.02 316.55 315.99 43.57%
DPS 39.60 19.80 19.80 15.00 10.00 5.00 5.00 295.83%
NAPS 56.6461 54.35 53.3853 51.2228 51.3516 50.2054 48.6382 10.66%
Adjusted Per Share Value based on latest NOSH - 2,006
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 9.45 9.22 9.29 8.63 8.02 7.07 6.50 28.24%
EPS 17.57 13.79 14.35 13.91 15.75 10.21 10.20 43.55%
DPS 1.28 0.64 0.64 0.48 0.32 0.16 0.16 298.48%
NAPS 1.8279 1.7539 1.7227 1.6536 1.6571 1.6201 1.5698 10.65%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.27 3.02 3.17 2.77 3.00 3.23 2.67 -
P/RPS 1.12 1.06 1.10 1.04 1.21 1.47 1.33 -10.79%
P/EPS 0.60 0.71 0.71 0.64 0.61 1.02 0.84 -20.04%
EY 166.49 141.51 140.28 155.55 162.67 98.00 118.35 25.47%
DY 12.11 6.56 6.25 5.42 3.33 1.55 1.87 246.25%
P/NAPS 0.06 0.06 0.06 0.05 0.06 0.06 0.05 12.88%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 29/08/03 21/05/03 28/02/03 27/11/02 30/08/02 -
Price 3.17 3.10 3.20 2.70 2.73 3.20 2.80 -
P/RPS 1.08 1.09 1.11 1.01 1.10 1.46 1.39 -15.44%
P/EPS 0.58 0.73 0.72 0.63 0.56 1.01 0.89 -24.77%
EY 171.74 137.86 138.96 159.59 178.76 98.92 112.85 32.20%
DY 12.49 6.39 6.19 5.56 3.66 1.56 1.79 263.86%
P/NAPS 0.06 0.06 0.06 0.05 0.05 0.06 0.06 0.00%

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