[KLUANG] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 1564.34%
YoY- -73.93%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 6,450 6,104 5,796 5,646 5,566 5,814 6,162 3.08%
PBT 14,722 12,754 10,378 2,856 771 4,570 5,541 91.49%
Tax -413 -928 -809 -762 -914 -698 -1,002 -44.52%
NP 14,309 11,826 9,569 2,094 -143 3,872 4,539 114.54%
-
NP to SH 14,309 11,826 9,569 2,094 -143 3,872 4,539 114.54%
-
Tax Rate 2.81% 7.28% 7.80% 26.68% 118.55% 15.27% 18.08% -
Total Cost -7,859 -5,722 -3,773 3,552 5,709 1,942 1,623 -
-
Net Worth 338,288 337,662 180,501 193,096 193,349 181,558 243,756 24.34%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 678 678 678 -
Div Payout % - - - - 0.00% 17.51% 14.94% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 338,288 337,662 180,501 193,096 193,349 181,558 243,756 24.34%
NOSH 60,187 60,250 60,167 60,083 60,171 60,519 76,405 -14.66%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 221.84% 193.74% 165.10% 37.09% -2.57% 66.60% 73.66% -
ROE 4.23% 3.50% 5.30% 1.08% -0.07% 2.13% 1.86% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.72 10.13 9.63 9.40 9.25 9.61 8.06 20.87%
EPS 23.77 19.63 15.90 3.49 -0.24 6.40 5.94 151.41%
DPS 0.00 0.00 0.00 0.00 1.13 1.12 0.89 -
NAPS 5.6206 5.6043 3.00 3.2138 3.2133 3.00 3.1903 45.72%
Adjusted Per Share Value based on latest NOSH - 60,083
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.21 9.66 9.17 8.94 8.81 9.20 9.75 3.11%
EPS 22.65 18.72 15.15 3.31 -0.23 6.13 7.19 114.44%
DPS 0.00 0.00 0.00 0.00 1.07 1.07 1.07 -
NAPS 5.355 5.3451 2.8573 3.0567 3.0607 2.874 3.8586 24.34%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.67 2.85 2.20 2.21 2.50 2.65 2.82 -
P/RPS 24.91 28.13 22.84 23.52 27.03 27.58 34.97 -20.19%
P/EPS 11.23 14.52 13.83 63.41 -1,051.95 41.42 47.47 -61.64%
EY 8.90 6.89 7.23 1.58 -0.10 2.41 2.11 160.37%
DY 0.00 0.00 0.00 0.00 0.45 0.42 0.31 -
P/NAPS 0.48 0.51 0.73 0.69 0.78 0.88 0.88 -33.16%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 29/11/06 29/08/06 30/05/06 27/02/06 23/11/05 30/08/05 -
Price 2.86 2.63 2.38 2.25 2.35 2.52 2.72 -
P/RPS 26.69 25.96 24.71 23.94 25.40 26.23 33.73 -14.41%
P/EPS 12.03 13.40 14.96 64.56 -988.84 39.39 45.79 -58.87%
EY 8.31 7.46 6.68 1.55 -0.10 2.54 2.18 143.42%
DY 0.00 0.00 0.00 0.00 0.48 0.44 0.33 -
P/NAPS 0.51 0.47 0.79 0.70 0.73 0.84 0.85 -28.79%

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