[KLUANG] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 1.75%
YoY- 595.32%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 8,087 7,289 6,742 6,577 6,450 6,104 5,796 24.78%
PBT 18,746 17,233 15,129 14,967 14,722 12,754 10,378 48.15%
Tax -769 -560 -465 -407 -413 -928 -809 -3.31%
NP 17,977 16,673 14,664 14,560 14,309 11,826 9,569 52.07%
-
NP to SH 17,977 16,673 14,664 14,560 14,309 11,826 9,569 52.07%
-
Tax Rate 4.10% 3.25% 3.07% 2.72% 2.81% 7.28% 7.80% -
Total Cost -9,890 -9,384 -7,922 -7,983 -7,859 -5,722 -3,773 89.77%
-
Net Worth 359,035 365,884 364,167 352,591 338,288 337,662 180,501 57.96%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 439 439 - - - - - -
Div Payout % 2.44% 2.64% - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 359,035 365,884 364,167 352,591 338,288 337,662 180,501 57.96%
NOSH 60,163 60,209 60,191 60,182 60,187 60,250 60,167 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 222.30% 228.74% 217.50% 221.38% 221.84% 193.74% 165.10% -
ROE 5.01% 4.56% 4.03% 4.13% 4.23% 3.50% 5.30% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 13.44 12.11 11.20 10.93 10.72 10.13 9.63 24.81%
EPS 29.88 27.69 24.36 24.19 23.77 19.63 15.90 52.10%
DPS 0.73 0.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9677 6.0769 6.0501 5.8587 5.6206 5.6043 3.00 57.97%
Adjusted Per Share Value based on latest NOSH - 60,182
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.80 11.54 10.67 10.41 10.21 9.66 9.17 24.82%
EPS 28.46 26.39 23.21 23.05 22.65 18.72 15.15 52.07%
DPS 0.70 0.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6835 5.7919 5.7647 5.5814 5.355 5.3451 2.8573 57.96%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.84 2.69 2.72 2.60 2.67 2.85 2.20 -
P/RPS 21.13 22.22 24.28 23.79 24.91 28.13 22.84 -5.04%
P/EPS 9.50 9.71 11.16 10.75 11.23 14.52 13.83 -22.09%
EY 10.52 10.29 8.96 9.31 8.90 6.89 7.23 28.31%
DY 0.26 0.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.45 0.44 0.48 0.51 0.73 -24.32%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 21/11/07 29/08/07 29/05/07 23/02/07 29/11/06 29/08/06 -
Price 2.80 2.75 2.45 2.75 2.86 2.63 2.38 -
P/RPS 20.83 22.72 21.87 25.16 26.69 25.96 24.71 -10.73%
P/EPS 9.37 9.93 10.06 11.37 12.03 13.40 14.96 -26.73%
EY 10.67 10.07 9.94 8.80 8.31 7.46 6.68 36.52%
DY 0.26 0.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.40 0.47 0.51 0.47 0.79 -29.19%

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