[KLUANG] YoY Annualized Quarter Result on 30-Jun-2001 [#4]

Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Jun-2001 [#4]
Profit Trend
QoQ- -40.67%
YoY- -8.11%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 7,541 5,774 3,017 2,114 3,425 5,575 -0.31%
PBT 15,510 10,289 7,181 1,337 5,678 13,561 -0.14%
Tax -2,354 -1,369 -814 3,444 -475 -297 -2.15%
NP 13,156 8,920 6,367 4,781 5,203 13,264 0.00%
-
NP to SH 12,571 8,920 6,367 4,781 5,203 13,264 0.05%
-
Tax Rate 15.18% 13.31% 11.34% -257.59% 8.37% 2.19% -
Total Cost -5,615 -3,146 -3,350 -2,667 -1,778 -7,689 0.33%
-
Net Worth 114,521 107,089 97,585 91,831 88,403 73,849 -0.46%
Dividend
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
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 114,521 107,089 97,585 91,831 88,403 73,849 -0.46%
NOSH 1,916 2,005 2,006 2,006 2,082 2,038 0.06%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 174.46% 154.49% 211.04% 226.16% 151.91% 237.92% -
ROE 10.98% 8.33% 6.52% 5.21% 5.89% 17.96% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 393.41 287.84 150.37 105.36 164.50 273.50 -0.38%
EPS 655.83 444.67 317.34 238.29 249.90 650.72 -0.00%
DPS 0.00 19.80 0.00 0.00 0.00 0.00 -
NAPS 59.7458 53.3853 48.6382 45.77 42.46 36.23 -0.52%
Adjusted Per Share Value based on latest NOSH - 2,006
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 11.94 9.14 4.78 3.35 5.42 8.83 -0.31%
EPS 19.90 14.12 10.08 7.57 8.24 21.00 0.05%
DPS 0.00 0.63 0.00 0.00 0.00 0.00 -
NAPS 1.8128 1.6952 1.5448 1.4537 1.3994 1.169 -0.46%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 4.60 3.17 2.67 1.80 2.47 0.00 -
P/RPS 1.17 1.10 1.78 1.71 1.50 0.00 -100.00%
P/EPS 0.70 0.71 0.84 0.76 0.99 0.00 -100.00%
EY 142.57 140.27 118.85 132.38 101.17 0.00 -100.00%
DY 0.00 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.06 0.05 0.04 0.06 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 27/08/04 29/08/03 30/08/02 29/08/01 30/08/00 - -
Price 4.17 3.20 2.80 1.77 2.33 0.00 -
P/RPS 1.06 1.11 1.86 1.68 1.42 0.00 -100.00%
P/EPS 0.64 0.72 0.88 0.74 0.93 0.00 -100.00%
EY 157.27 138.96 113.34 134.63 107.25 0.00 -100.00%
DY 0.00 6.19 0.00 0.00 0.00 0.00 -
P/NAPS 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