[KLUANG] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 157.95%
YoY- 0.36%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Revenue 10,254 7,564 6,256 7,448 6,426 3,194 6,220 10.50%
PBT 21,240 14,006 5,318 14,858 13,220 3,230 10,520 15.07%
Tax -1,126 -518 -1,310 -1,486 104 -766 -1,198 -1.23%
NP 20,114 13,488 4,008 13,372 13,324 2,464 9,322 16.61%
-
NP to SH 20,114 13,488 4,008 13,372 13,324 2,464 9,322 16.61%
-
Tax Rate 5.30% 3.70% 24.63% 10.00% -0.79% 23.72% 11.39% -
Total Cost -9,860 -5,924 2,248 -5,924 -6,898 730 -3,102 26.00%
-
Net Worth 359,169 338,440 193,627 126,536 113,633 93,329 103,012 28.35%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Div - - - - 794 - - -
Div Payout % - - - - 5.96% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Net Worth 359,169 338,440 193,627 126,536 113,633 93,329 103,012 28.35%
NOSH 60,185 60,214 60,258 2,006 2,006 2,019 2,006 97.36%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
NP Margin 196.16% 178.32% 64.07% 179.54% 207.35% 77.14% 149.87% -
ROE 5.60% 3.99% 2.07% 10.57% 11.73% 2.64% 9.05% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
RPS 17.04 12.56 10.38 371.29 320.34 158.14 310.07 -44.00%
EPS 33.42 22.40 6.66 666.60 664.20 122.00 464.70 -40.91%
DPS 0.00 0.00 0.00 0.00 39.60 0.00 0.00 -
NAPS 5.9677 5.6206 3.2133 63.0788 56.6461 46.21 51.3516 -34.96%
Adjusted Per Share Value based on latest NOSH - 2,006
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
RPS 16.49 12.17 10.06 11.98 10.34 5.14 10.01 10.49%
EPS 32.36 21.70 6.45 21.51 21.43 3.96 15.00 16.61%
DPS 0.00 0.00 0.00 0.00 1.28 0.00 0.00 -
NAPS 5.7777 5.4443 3.1148 2.0355 1.828 1.5013 1.6571 28.35%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 31/12/02 -
Price 2.84 2.67 2.50 3.93 3.27 2.87 3.00 -
P/RPS 16.67 21.25 24.08 1.06 1.02 1.81 0.97 76.56%
P/EPS 8.50 11.92 37.59 0.59 0.49 2.35 0.65 67.17%
EY 11.77 8.39 2.66 169.62 203.12 42.51 154.90 -40.25%
DY 0.00 0.00 0.00 0.00 12.11 0.00 0.00 -
P/NAPS 0.48 0.48 0.78 0.06 0.06 0.06 0.06 51.53%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Date 22/02/08 23/02/07 27/02/06 21/02/05 26/02/04 27/02/02 28/02/03 -
Price 2.80 2.86 2.35 4.22 3.17 2.40 2.73 -
P/RPS 16.43 22.77 22.64 1.14 0.99 1.52 0.88 79.51%
P/EPS 8.38 12.77 35.33 0.63 0.48 1.97 0.59 69.96%
EY 11.94 7.83 2.83 157.96 209.53 50.83 170.22 -41.20%
DY 0.00 0.00 0.00 0.00 12.49 0.00 0.00 -
P/NAPS 0.47 0.51 0.73 0.07 0.06 0.05 0.05 56.50%

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