[KLUANG] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 41.87%
YoY- 79.18%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 8,052 7,696 7,541 6,285 5,877 5,731 5,774 24.69%
PBT 16,330 14,952 15,511 16,217 11,639 9,851 10,289 35.87%
Tax -3,149 -2,494 -2,354 -723 -718 -1,278 -1,369 73.81%
NP 13,181 12,458 13,157 15,494 10,921 8,573 8,920 29.58%
-
NP to SH 13,266 12,543 13,242 15,494 10,921 8,573 8,920 30.13%
-
Tax Rate 19.28% 16.68% 15.18% 4.46% 6.17% 12.97% 13.31% -
Total Cost -5,129 -4,762 -5,616 -9,209 -5,044 -2,842 -3,146 38.31%
-
Net Worth 126,537 121,138 124,698 117,870 113,633 109,027 107,089 11.71%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 397 794 794 1,191 794 397 397 0.00%
Div Payout % 2.99% 6.33% 6.00% 7.69% 7.27% 4.63% 4.45% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 126,537 121,138 124,698 117,870 113,633 109,027 107,089 11.71%
NOSH 2,006 2,005 2,087 2,006 2,006 2,006 2,005 0.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 163.70% 161.88% 174.47% 246.52% 185.83% 149.59% 154.49% -
ROE 10.48% 10.35% 10.62% 13.14% 9.61% 7.86% 8.33% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 401.39 383.67 361.31 313.31 292.97 285.69 287.84 24.69%
EPS 661.31 625.31 634.45 772.37 544.41 427.36 444.67 30.13%
DPS 19.80 39.60 38.06 59.40 39.60 19.80 19.80 0.00%
NAPS 63.0788 60.3918 59.7458 58.7582 56.6461 54.35 53.3853 11.70%
Adjusted Per Share Value based on latest NOSH - 2,006
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.75 12.18 11.94 9.95 9.30 9.07 9.14 24.72%
EPS 21.00 19.86 20.96 24.53 17.29 13.57 14.12 30.13%
DPS 0.63 1.26 1.26 1.89 1.26 0.63 0.63 0.00%
NAPS 2.0031 1.9176 1.974 1.8659 1.7988 1.7259 1.6952 11.71%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.93 4.07 4.60 4.73 3.27 3.02 3.17 -
P/RPS 0.98 1.06 1.27 1.51 1.12 1.06 1.10 -7.37%
P/EPS 0.59 0.65 0.73 0.61 0.60 0.71 0.71 -11.56%
EY 168.27 153.64 137.92 163.29 166.49 141.51 140.28 12.83%
DY 5.04 9.73 8.27 12.56 12.11 6.56 6.25 -13.30%
P/NAPS 0.06 0.07 0.08 0.08 0.06 0.06 0.06 0.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 30/11/04 27/08/04 25/05/04 26/02/04 19/11/03 29/08/03 -
Price 4.22 4.20 4.17 5.07 3.17 3.10 3.20 -
P/RPS 1.05 1.09 1.15 1.62 1.08 1.09 1.11 -3.62%
P/EPS 0.64 0.67 0.66 0.66 0.58 0.73 0.72 -7.51%
EY 156.71 148.88 152.15 152.34 171.74 137.86 138.96 8.30%
DY 4.69 9.43 9.13 11.72 12.49 6.39 6.19 -16.81%
P/NAPS 0.07 0.07 0.07 0.09 0.06 0.06 0.06 10.77%

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