[KLUANG] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -39.94%
YoY- -51.47%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Revenue 7,788 8,080 5,892 4,660 6,052 5,432 3,372 12.69%
PBT -1,684 20,588 12,172 2,668 6,552 8,788 10,272 -
Tax -624 -1,008 -628 -152 -1,368 -808 -828 -3.95%
NP -2,308 19,580 11,544 2,516 5,184 7,980 9,444 -
-
NP to SH -2,308 19,580 11,544 2,516 5,184 7,980 9,444 -
-
Tax Rate - 4.90% 5.16% 5.70% 20.88% 9.19% 8.06% -
Total Cost 10,096 -11,500 -5,652 2,144 868 -2,548 -6,072 -
-
Net Worth 349,746 365,884 337,662 181,558 121,138 109,027 93,579 20.70%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Div 4,495 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Net Worth 349,746 365,884 337,662 181,558 121,138 109,027 93,579 20.70%
NOSH 60,104 60,209 60,250 60,519 2,005 2,006 2,000 62.53%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
NP Margin -29.64% 242.33% 195.93% 53.99% 85.66% 146.91% 280.07% -
ROE -0.66% 5.35% 3.42% 1.39% 4.28% 7.32% 10.09% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
RPS 12.96 13.42 9.78 7.70 301.71 270.78 168.53 -30.66%
EPS -3.84 32.52 19.16 4.20 258.44 397.80 472.00 -
DPS 7.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.819 6.0769 5.6043 3.00 60.3918 54.35 46.77 -25.73%
Adjusted Per Share Value based on latest NOSH - 60,519
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
RPS 12.53 13.00 9.48 7.50 9.74 8.74 5.42 12.70%
EPS -3.71 31.50 18.57 4.05 8.34 12.84 15.19 -
DPS 7.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6262 5.8858 5.4318 2.9206 1.9487 1.7539 1.5054 20.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 28/09/01 -
Price 2.30 2.69 2.85 2.65 4.07 3.02 1.27 -
P/RPS 17.75 20.04 29.14 34.42 1.35 1.12 0.75 57.09%
P/EPS -59.90 8.27 14.87 63.74 1.57 0.76 0.27 -
EY -1.67 12.09 6.72 1.57 63.50 131.72 371.65 -
DY 3.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.51 0.88 0.07 0.06 0.03 44.73%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Date 27/11/08 21/11/07 29/11/06 23/11/05 30/11/04 19/11/03 26/11/01 -
Price 1.98 2.75 2.63 2.52 4.20 3.10 2.15 -
P/RPS 15.28 20.49 26.89 32.73 1.39 1.14 1.28 42.47%
P/EPS -51.56 8.46 13.73 60.62 1.63 0.78 0.46 -
EY -1.94 11.83 7.29 1.65 61.53 128.32 219.53 -
DY 3.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.47 0.84 0.07 0.06 0.05 31.47%

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