[KLUANG] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -35.86%
YoY- 107.02%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 5,953 6,641 6,496 5,814 2,937 2,244 3,797 7.77%
PBT 5,512 9,092 14,921 7,018 3,538 3,704 5,062 1.42%
Tax -976 -1,296 -178 -1,040 -650 4,354 -345 18.91%
NP 4,536 7,796 14,742 5,978 2,888 8,058 4,717 -0.64%
-
NP to SH 4,536 7,796 14,742 5,978 2,888 8,058 4,717 -0.64%
-
Tax Rate 17.71% 14.25% 1.19% 14.82% 18.37% -117.55% 6.82% -
Total Cost 1,417 -1,154 -8,246 -164 49 -5,814 -920 -
-
Net Worth 213,902 125,015 117,857 102,752 93,398 240,815 81,145 17.52%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 904 529 - - - - -
Div Payout % - 11.60% 3.59% - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 213,902 125,015 117,857 102,752 93,398 240,815 81,145 17.52%
NOSH 66,557 2,005 2,005 2,005 2,006 5,191 2,010 79.15%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 76.19% 117.39% 226.95% 102.82% 98.32% 359.12% 124.23% -
ROE 2.12% 6.24% 12.51% 5.82% 3.09% 3.35% 5.81% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 8.94 331.08 323.86 289.86 146.38 43.23 188.90 -39.84%
EPS 7.53 388.64 735.00 298.04 143.92 155.24 234.67 -43.61%
DPS 0.00 45.07 26.40 0.00 0.00 0.00 0.00 -
NAPS 3.2138 62.322 58.7582 51.2228 46.5442 46.39 40.3661 -34.39%
Adjusted Per Share Value based on latest NOSH - 2,006
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 9.58 10.68 10.45 9.35 4.73 3.61 6.11 7.78%
EPS 7.30 12.54 23.72 9.62 4.65 12.96 7.59 -0.64%
DPS 0.00 1.45 0.85 0.00 0.00 0.00 0.00 -
NAPS 3.4409 2.0111 1.8959 1.6529 1.5025 3.8738 1.3053 17.52%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.21 4.08 4.73 2.77 2.90 1.83 2.67 -
P/RPS 24.71 1.23 1.46 0.96 1.98 4.23 1.41 61.13%
P/EPS 32.43 1.05 0.64 0.93 2.02 1.18 1.14 74.67%
EY 3.08 95.25 155.39 107.60 49.63 84.83 87.89 -42.78%
DY 0.00 11.05 5.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.07 0.08 0.05 0.06 0.04 0.07 46.40%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 19/05/05 25/05/04 21/05/03 31/05/02 30/05/01 30/05/00 -
Price 2.25 3.34 5.07 2.70 2.67 1.70 2.38 -
P/RPS 25.15 1.01 1.57 0.93 1.82 3.93 1.26 64.66%
P/EPS 33.01 0.86 0.69 0.91 1.86 1.10 1.01 78.76%
EY 3.03 116.36 144.97 110.39 53.90 91.32 98.60 -44.01%
DY 0.00 13.49 5.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.05 0.09 0.05 0.06 0.04 0.06 50.57%

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