[KLUANG] YoY Annual (Unaudited) Result on 30-Jun-2002 [#4]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
YoY- 33.17%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 6,162 7,541 5,774 3,017 2,114 3,425 5,575 -0.10%
PBT 5,541 15,510 10,289 7,181 1,337 5,678 13,561 0.95%
Tax -1,002 -2,354 -1,369 -814 3,444 -475 -297 -1.28%
NP 4,539 13,156 8,920 6,367 4,781 5,203 13,264 1.14%
-
NP to SH 4,539 12,571 8,920 6,367 4,781 5,203 13,264 1.14%
-
Tax Rate 18.08% 15.18% 13.31% 11.34% -257.59% 8.37% 2.19% -
Total Cost 1,623 -5,615 -3,146 -3,350 -2,667 -1,778 -7,689 -
-
Net Worth 177,243 114,521 107,089 97,585 91,831 88,403 73,849 -0.92%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - 397 - - - - -
Div Payout % - - 4.45% - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 177,243 114,521 107,089 97,585 91,831 88,403 73,849 -0.92%
NOSH 55,557 1,916 2,005 2,006 2,006 2,082 2,038 -3.45%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 73.66% 174.46% 154.49% 211.04% 226.16% 151.91% 237.92% -
ROE 2.56% 10.98% 8.33% 6.52% 5.21% 5.89% 17.96% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 11.09 393.41 287.84 150.37 105.36 164.50 273.50 3.46%
EPS 7.54 655.83 444.67 317.34 238.29 249.90 650.72 4.85%
DPS 0.00 0.00 19.80 0.00 0.00 0.00 0.00 -
NAPS 3.1903 59.7458 53.3853 48.6382 45.77 42.46 36.23 2.61%
Adjusted Per Share Value based on latest NOSH - 2,006
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 9.91 12.13 9.29 4.85 3.40 5.51 8.97 -0.10%
EPS 7.30 20.22 14.35 10.24 7.69 8.37 21.34 1.14%
DPS 0.00 0.00 0.64 0.00 0.00 0.00 0.00 -
NAPS 2.8512 1.8422 1.7227 1.5698 1.4772 1.4221 1.188 -0.92%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.82 4.60 3.17 2.67 1.80 2.47 0.00 -
P/RPS 25.43 1.17 1.10 1.78 1.71 1.50 0.00 -100.00%
P/EPS 34.52 0.70 0.71 0.84 0.76 0.99 0.00 -100.00%
EY 2.90 142.57 140.27 118.85 132.38 101.17 0.00 -100.00%
DY 0.00 0.00 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.08 0.06 0.05 0.04 0.06 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/05 27/08/04 29/08/03 30/08/02 29/08/01 30/08/00 - -
Price 2.72 4.17 3.20 2.80 1.77 2.33 0.00 -
P/RPS 24.52 1.06 1.11 1.86 1.68 1.42 0.00 -100.00%
P/EPS 33.29 0.64 0.72 0.88 0.74 0.93 0.00 -100.00%
EY 3.00 157.27 138.96 113.34 134.63 107.25 0.00 -100.00%
DY 0.00 0.00 6.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.07 0.06 0.06 0.04 0.05 0.00 -100.00%

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