[KLUANG] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 24.16%
YoY- 53.3%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 9,130 10,276 10,349 9,333 8,087 7,289 6,742 22.28%
PBT 12,562 18,203 23,771 23,418 18,746 17,233 15,129 -11.60%
Tax -901 -1,241 -1,337 -1,097 -769 -560 -465 55.11%
NP 11,661 16,962 22,434 22,321 17,977 16,673 14,664 -14.10%
-
NP to SH 11,661 16,962 22,434 22,321 17,977 16,673 14,664 -14.10%
-
Tax Rate 7.17% 6.82% 5.62% 4.68% 4.10% 3.25% 3.07% -
Total Cost -2,531 -6,686 -12,085 -12,988 -9,890 -9,384 -7,922 -53.10%
-
Net Worth 317,052 349,746 361,063 352,431 359,035 365,884 364,167 -8.78%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 439 439 439 439 - -
Div Payout % - - 1.96% 1.97% 2.44% 2.64% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 317,052 349,746 361,063 352,431 359,035 365,884 364,167 -8.78%
NOSH 60,434 60,104 60,177 60,170 60,163 60,209 60,191 0.26%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 127.72% 165.06% 216.77% 239.16% 222.30% 228.74% 217.50% -
ROE 3.68% 4.85% 6.21% 6.33% 5.01% 4.56% 4.03% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 15.11 17.10 17.20 15.51 13.44 12.11 11.20 21.98%
EPS 19.30 28.22 37.28 37.10 29.88 27.69 24.36 -14.31%
DPS 0.00 0.00 0.73 0.73 0.73 0.73 0.00 -
NAPS 5.2462 5.819 6.00 5.8572 5.9677 6.0769 6.0501 -9.02%
Adjusted Per Share Value based on latest NOSH - 60,170
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 14.69 16.53 16.65 15.01 13.01 11.73 10.85 22.27%
EPS 18.76 27.29 36.09 35.91 28.92 26.82 23.59 -14.10%
DPS 0.00 0.00 0.71 0.71 0.71 0.71 0.00 -
NAPS 5.1002 5.6262 5.8082 5.6694 5.7756 5.8858 5.8581 -8.78%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.88 2.30 2.52 2.66 2.84 2.69 2.72 -
P/RPS 12.44 13.45 14.65 17.15 21.13 22.22 24.28 -35.84%
P/EPS 9.74 8.15 6.76 7.17 9.50 9.71 11.16 -8.63%
EY 10.26 12.27 14.79 13.95 10.52 10.29 8.96 9.40%
DY 0.00 0.00 0.29 0.27 0.26 0.27 0.00 -
P/NAPS 0.36 0.40 0.42 0.45 0.48 0.44 0.45 -13.76%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 29/08/08 30/05/08 22/02/08 21/11/07 29/08/07 -
Price 1.81 1.98 2.50 2.73 2.80 2.75 2.45 -
P/RPS 11.98 11.58 14.54 17.60 20.83 22.72 21.87 -32.92%
P/EPS 9.38 7.02 6.71 7.36 9.37 9.93 10.06 -4.53%
EY 10.66 14.25 14.91 13.59 10.67 10.07 9.94 4.75%
DY 0.00 0.00 0.29 0.27 0.26 0.27 0.00 -
P/NAPS 0.35 0.34 0.42 0.47 0.47 0.45 0.40 -8.48%

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