[KLUANG] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 10.65%
YoY- 146.59%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 6,994 5,953 6,641 6,496 5,814 2,937 2,244 20.84%
PBT 11,630 5,512 9,092 14,921 7,018 3,538 3,704 20.99%
Tax -440 -976 -1,296 -178 -1,040 -650 4,354 -
NP 11,190 4,536 7,796 14,742 5,978 2,888 8,058 5.62%
-
NP to SH 11,190 4,536 7,796 14,742 5,978 2,888 8,058 5.62%
-
Tax Rate 3.78% 17.71% 14.25% 1.19% 14.82% 18.37% -117.55% -
Total Cost -4,196 1,417 -1,154 -8,246 -164 49 -5,814 -5.28%
-
Net Worth 352,740 213,902 125,015 117,857 102,752 93,398 240,815 6.56%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 904 529 - - - -
Div Payout % - - 11.60% 3.59% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 352,740 213,902 125,015 117,857 102,752 93,398 240,815 6.56%
NOSH 60,208 66,557 2,005 2,005 2,005 2,006 5,191 50.42%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 159.99% 76.19% 117.39% 226.95% 102.82% 98.32% 359.12% -
ROE 3.17% 2.12% 6.24% 12.51% 5.82% 3.09% 3.35% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 11.62 8.94 331.08 323.86 289.86 146.38 43.23 -19.65%
EPS 18.59 7.53 388.64 735.00 298.04 143.92 155.24 -29.78%
DPS 0.00 0.00 45.07 26.40 0.00 0.00 0.00 -
NAPS 5.8587 3.2138 62.322 58.7582 51.2228 46.5442 46.39 -29.15%
Adjusted Per Share Value based on latest NOSH - 2,006
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 11.25 9.58 10.68 10.45 9.35 4.73 3.61 20.84%
EPS 18.00 7.30 12.54 23.72 9.62 4.65 12.96 5.62%
DPS 0.00 0.00 1.45 0.85 0.00 0.00 0.00 -
NAPS 5.6743 3.4409 2.0111 1.8959 1.6529 1.5025 3.8738 6.56%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.60 2.21 4.08 4.73 2.77 2.90 1.83 -
P/RPS 22.38 24.71 1.23 1.46 0.96 1.98 4.23 31.98%
P/EPS 13.99 32.43 1.05 0.64 0.93 2.02 1.18 50.97%
EY 7.15 3.08 95.25 155.39 107.60 49.63 84.83 -33.77%
DY 0.00 0.00 11.05 5.58 0.00 0.00 0.00 -
P/NAPS 0.44 0.69 0.07 0.08 0.05 0.06 0.04 49.10%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 30/05/06 19/05/05 25/05/04 21/05/03 31/05/02 30/05/01 -
Price 2.75 2.25 3.34 5.07 2.70 2.67 1.70 -
P/RPS 23.67 25.15 1.01 1.57 0.93 1.82 3.93 34.86%
P/EPS 14.80 33.01 0.86 0.69 0.91 1.86 1.10 54.19%
EY 6.76 3.03 116.36 144.97 110.39 53.90 91.32 -35.18%
DY 0.00 0.00 13.49 5.21 0.00 0.00 0.00 -
P/NAPS 0.47 0.70 0.05 0.09 0.05 0.06 0.04 50.75%

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