[KLUANG] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 59.3%
YoY- -70.03%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Revenue 7,816 10,254 7,564 6,256 7,448 6,426 3,194 13.62%
PBT -1,178 21,240 14,006 5,318 14,858 13,220 3,230 -
Tax -254 -1,126 -518 -1,310 -1,486 104 -766 -14.57%
NP -1,432 20,114 13,488 4,008 13,372 13,324 2,464 -
-
NP to SH -1,432 20,114 13,488 4,008 13,372 13,324 2,464 -
-
Tax Rate - 5.30% 3.70% 24.63% 10.00% -0.79% 23.72% -
Total Cost 9,248 -9,860 -5,924 2,248 -5,924 -6,898 730 43.68%
-
Net Worth 315,653 359,169 338,440 193,627 126,536 113,633 93,329 18.99%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Div - - - - - 794 - -
Div Payout % - - - - - 5.96% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Net Worth 315,653 359,169 338,440 193,627 126,536 113,633 93,329 18.99%
NOSH 60,168 60,185 60,214 60,258 2,006 2,006 2,019 62.34%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
NP Margin -18.32% 196.16% 178.32% 64.07% 179.54% 207.35% 77.14% -
ROE -0.45% 5.60% 3.99% 2.07% 10.57% 11.73% 2.64% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
RPS 12.99 17.04 12.56 10.38 371.29 320.34 158.14 -30.00%
EPS -2.38 33.42 22.40 6.66 666.60 664.20 122.00 -
DPS 0.00 0.00 0.00 0.00 0.00 39.60 0.00 -
NAPS 5.2462 5.9677 5.6206 3.2133 63.0788 56.6461 46.21 -26.69%
Adjusted Per Share Value based on latest NOSH - 60,171
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
RPS 12.57 16.49 12.17 10.06 11.98 10.34 5.14 13.61%
EPS -2.30 32.36 21.70 6.45 21.51 21.43 3.96 -
DPS 0.00 0.00 0.00 0.00 0.00 1.28 0.00 -
NAPS 5.0777 5.7777 5.4443 3.1148 2.0355 1.828 1.5013 18.99%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 -
Price 1.88 2.84 2.67 2.50 3.93 3.27 2.87 -
P/RPS 14.47 16.67 21.25 24.08 1.06 1.02 1.81 34.54%
P/EPS -78.99 8.50 11.92 37.59 0.59 0.49 2.35 -
EY -1.27 11.77 8.39 2.66 169.62 203.12 42.51 -
DY 0.00 0.00 0.00 0.00 0.00 12.11 0.00 -
P/NAPS 0.36 0.48 0.48 0.78 0.06 0.06 0.06 29.14%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Date 25/02/09 22/02/08 23/02/07 27/02/06 21/02/05 26/02/04 27/02/02 -
Price 1.81 2.80 2.86 2.35 4.22 3.17 2.40 -
P/RPS 13.93 16.43 22.77 22.64 1.14 0.99 1.52 37.19%
P/EPS -76.05 8.38 12.77 35.33 0.63 0.48 1.97 -
EY -1.31 11.94 7.83 2.83 157.96 209.53 50.83 -
DY 0.00 0.00 0.00 0.00 0.00 12.49 0.00 -
P/NAPS 0.35 0.47 0.51 0.73 0.07 0.06 0.05 32.01%

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