[KLUANG] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 31.04%
YoY- 47.84%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 6,410 6,766 10,349 6,742 5,796 6,162 7,541 -2.67%
PBT 8,707 -4,740 23,771 15,129 10,270 5,541 15,510 -9.17%
Tax -196 -300 -1,337 -465 -351 -1,002 -2,354 -33.90%
NP 8,511 -5,040 22,434 14,664 9,919 4,539 13,156 -6.99%
-
NP to SH 8,511 -5,040 22,434 14,664 9,919 4,189 12,571 -6.29%
-
Tax Rate 2.25% - 5.62% 3.07% 3.42% 18.08% 15.18% -
Total Cost -2,101 11,806 -12,085 -7,922 -4,123 1,623 -5,615 -15.10%
-
Net Worth 376,855 331,056 378,594 364,222 222,545 177,243 114,521 21.94%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - 18,778 - -
Div Payout % - - - - - 448.28% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 376,855 331,056 378,594 364,222 222,545 177,243 114,521 21.94%
NOSH 60,190 60,215 60,194 60,201 60,173 55,557 1,916 77.58%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 132.78% -74.49% 216.77% 217.50% 171.14% 73.66% 174.46% -
ROE 2.26% -1.52% 5.93% 4.03% 4.46% 2.36% 10.98% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.65 11.24 17.19 11.20 9.63 11.09 393.41 -45.18%
EPS 14.14 -8.37 37.27 24.36 15.90 7.54 655.83 -47.22%
DPS 0.00 0.00 0.00 0.00 0.00 33.80 0.00 -
NAPS 6.261 5.4979 6.2895 6.0501 3.6984 3.1903 59.7458 -31.32%
Adjusted Per Share Value based on latest NOSH - 60,191
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.31 10.88 16.65 10.85 9.32 9.91 12.13 -2.67%
EPS 13.69 -8.11 36.09 23.59 15.96 6.74 20.22 -6.29%
DPS 0.00 0.00 0.00 0.00 0.00 30.21 0.00 -
NAPS 6.0622 5.3255 6.0902 5.859 3.5799 2.8512 1.8422 21.94%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.88 1.93 2.52 2.72 2.20 2.82 4.60 -
P/RPS 17.65 17.18 14.66 24.29 22.84 25.43 1.17 57.15%
P/EPS 13.30 -23.06 6.76 11.17 13.35 37.40 0.70 63.31%
EY 7.52 -4.34 14.79 8.96 7.49 2.67 142.57 -38.74%
DY 0.00 0.00 0.00 0.00 0.00 11.99 0.00 -
P/NAPS 0.30 0.35 0.40 0.45 0.59 0.88 0.08 24.63%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 28/08/09 29/08/08 29/08/07 29/08/06 30/08/05 27/08/04 -
Price 2.25 2.20 2.50 2.45 2.38 2.72 4.17 -
P/RPS 21.13 19.58 14.54 21.88 24.71 24.52 1.06 64.62%
P/EPS 15.91 -26.28 6.71 10.06 14.44 36.07 0.64 70.79%
EY 6.28 -3.80 14.91 9.94 6.93 2.77 157.27 -41.52%
DY 0.00 0.00 0.00 0.00 0.00 12.43 0.00 -
P/NAPS 0.36 0.40 0.40 0.40 0.64 0.85 0.07 31.36%

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