[KLUANG] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -46.27%
YoY- -66.68%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 10,349 6,742 5,796 6,162 7,541 5,774 3,017 22.78%
PBT 23,771 15,129 10,270 5,541 15,510 10,289 7,181 22.05%
Tax -1,337 -465 -351 -1,002 -2,354 -1,369 -814 8.61%
NP 22,434 14,664 9,919 4,539 13,156 8,920 6,367 23.33%
-
NP to SH 22,434 14,664 9,919 4,189 12,571 8,920 6,367 23.33%
-
Tax Rate 5.62% 3.07% 3.42% 18.08% 15.18% 13.31% 11.34% -
Total Cost -12,085 -7,922 -4,123 1,623 -5,615 -3,146 -3,350 23.81%
-
Net Worth 378,594 364,222 222,545 177,243 114,521 107,089 97,585 25.32%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - 18,778 - 397 - -
Div Payout % - - - 448.28% - 4.45% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 378,594 364,222 222,545 177,243 114,521 107,089 97,585 25.32%
NOSH 60,194 60,201 60,173 55,557 1,916 2,005 2,006 76.18%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 216.77% 217.50% 171.14% 73.66% 174.46% 154.49% 211.04% -
ROE 5.93% 4.03% 4.46% 2.36% 10.98% 8.33% 6.52% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 17.19 11.20 9.63 11.09 393.41 287.84 150.37 -30.31%
EPS 37.27 24.36 15.90 7.54 655.83 444.67 317.34 -29.99%
DPS 0.00 0.00 0.00 33.80 0.00 19.80 0.00 -
NAPS 6.2895 6.0501 3.6984 3.1903 59.7458 53.3853 48.6382 -28.86%
Adjusted Per Share Value based on latest NOSH - 76,405
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 16.65 10.85 9.32 9.91 12.13 9.29 4.85 22.79%
EPS 36.09 23.59 15.96 6.74 20.22 14.35 10.24 23.33%
DPS 0.00 0.00 0.00 30.21 0.00 0.64 0.00 -
NAPS 6.0902 5.859 3.5799 2.8512 1.8422 1.7227 1.5698 25.32%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.52 2.72 2.20 2.82 4.60 3.17 2.67 -
P/RPS 14.66 24.29 22.84 25.43 1.17 1.10 1.78 42.06%
P/EPS 6.76 11.17 13.35 37.40 0.70 0.71 0.84 41.51%
EY 14.79 8.96 7.49 2.67 142.57 140.27 118.85 -29.31%
DY 0.00 0.00 0.00 11.99 0.00 6.25 0.00 -
P/NAPS 0.40 0.45 0.59 0.88 0.08 0.06 0.05 41.37%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 29/08/07 29/08/06 30/08/05 27/08/04 29/08/03 30/08/02 -
Price 2.50 2.45 2.38 2.72 4.17 3.20 2.80 -
P/RPS 14.54 21.88 24.71 24.52 1.06 1.11 1.86 40.83%
P/EPS 6.71 10.06 14.44 36.07 0.64 0.72 0.88 40.25%
EY 14.91 9.94 6.93 2.77 157.27 138.96 113.34 -28.66%
DY 0.00 0.00 0.00 12.43 0.00 6.19 0.00 -
P/NAPS 0.40 0.40 0.64 0.85 0.07 0.06 0.06 37.14%

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