[KLUANG] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -73.27%
YoY- -86.04%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 6,377 6,199 6,766 7,634 9,130 10,276 10,349 -27.52%
PBT 133 -1,778 -4,740 3,709 12,562 18,203 23,771 -96.81%
Tax -391 -229 -300 -592 -901 -1,241 -1,337 -55.84%
NP -258 -2,007 -5,040 3,117 11,661 16,962 22,434 -
-
NP to SH -258 -2,007 -5,040 3,117 11,661 16,962 22,434 -
-
Tax Rate 293.98% - - 15.96% 7.17% 6.82% 5.62% -
Total Cost 6,635 8,206 11,806 4,517 -2,531 -6,686 -12,085 -
-
Net Worth 367,037 355,156 330,433 309,284 317,052 349,746 361,063 1.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - 439 -
Div Payout % - - - - - - 1.96% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 367,037 355,156 330,433 309,284 317,052 349,746 361,063 1.09%
NOSH 60,299 60,196 60,101 60,165 60,434 60,104 60,177 0.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -4.05% -32.38% -74.49% 40.83% 127.72% 165.06% 216.77% -
ROE -0.07% -0.57% -1.53% 1.01% 3.68% 4.85% 6.21% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.58 10.30 11.26 12.69 15.11 17.10 17.20 -27.60%
EPS -0.43 -3.33 -8.39 5.18 19.30 28.22 37.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.73 -
NAPS 6.0869 5.90 5.4979 5.1406 5.2462 5.819 6.00 0.96%
Adjusted Per Share Value based on latest NOSH - 60,165
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.09 9.81 10.71 12.08 14.45 16.27 16.38 -27.53%
EPS -0.41 -3.18 -7.98 4.93 18.46 26.85 35.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
NAPS 5.8101 5.6221 5.2307 4.8959 5.0189 5.5364 5.7156 1.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.20 2.28 1.93 1.79 1.88 2.30 2.52 -
P/RPS 20.80 22.14 17.14 14.11 12.44 13.45 14.65 26.24%
P/EPS -514.18 -68.38 -23.02 34.55 9.74 8.15 6.76 -
EY -0.19 -1.46 -4.34 2.89 10.26 12.27 14.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.29 -
P/NAPS 0.36 0.39 0.35 0.35 0.36 0.40 0.42 -9.74%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 24/11/09 28/08/09 29/05/09 25/02/09 27/11/08 29/08/08 -
Price 2.29 2.01 2.20 1.92 1.81 1.98 2.50 -
P/RPS 21.65 19.52 19.54 15.13 11.98 11.58 14.54 30.30%
P/EPS -535.22 -60.29 -26.23 37.06 9.38 7.02 6.71 -
EY -0.19 -1.66 -3.81 2.70 10.66 14.25 14.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.29 -
P/NAPS 0.38 0.34 0.40 0.37 0.35 0.34 0.42 -6.43%

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