[KLUANG] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -41.7%
YoY- -47.12%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 10,449 6,994 5,953 6,641 6,496 5,814 2,937 23.53%
PBT 22,682 11,630 5,512 9,092 14,921 7,018 3,538 36.25%
Tax -1,282 -440 -976 -1,296 -178 -1,040 -650 11.97%
NP 21,400 11,190 4,536 7,796 14,742 5,978 2,888 39.58%
-
NP to SH 21,400 11,190 4,536 7,796 14,742 5,978 2,888 39.58%
-
Tax Rate 5.65% 3.78% 17.71% 14.25% 1.19% 14.82% 18.37% -
Total Cost -10,950 -4,196 1,417 -1,154 -8,246 -164 49 -
-
Net Worth 352,486 352,740 213,902 125,015 117,857 102,752 93,398 24.75%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - 904 529 - - -
Div Payout % - - - 11.60% 3.59% - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 352,486 352,740 213,902 125,015 117,857 102,752 93,398 24.75%
NOSH 60,179 60,208 66,557 2,005 2,005 2,005 2,006 76.18%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 204.80% 159.99% 76.19% 117.39% 226.95% 102.82% 98.32% -
ROE 6.07% 3.17% 2.12% 6.24% 12.51% 5.82% 3.09% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 17.36 11.62 8.94 331.08 323.86 289.86 146.38 -29.88%
EPS 35.56 18.59 7.53 388.64 735.00 298.04 143.92 -20.76%
DPS 0.00 0.00 0.00 45.07 26.40 0.00 0.00 -
NAPS 5.8572 5.8587 3.2138 62.322 58.7582 51.2228 46.5442 -29.18%
Adjusted Per Share Value based on latest NOSH - 2,006
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 16.81 11.25 9.58 10.68 10.45 9.35 4.73 23.50%
EPS 34.42 18.00 7.30 12.54 23.72 9.62 4.65 39.55%
DPS 0.00 0.00 0.00 1.45 0.85 0.00 0.00 -
NAPS 5.6702 5.6743 3.4409 2.0111 1.8959 1.6529 1.5025 24.75%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.66 2.60 2.21 4.08 4.73 2.77 2.90 -
P/RPS 15.32 22.38 24.71 1.23 1.46 0.96 1.98 40.59%
P/EPS 7.48 13.99 32.43 1.05 0.64 0.93 2.02 24.35%
EY 13.37 7.15 3.08 95.25 155.39 107.60 49.63 -19.61%
DY 0.00 0.00 0.00 11.05 5.58 0.00 0.00 -
P/NAPS 0.45 0.44 0.69 0.07 0.08 0.05 0.06 39.86%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 29/05/07 30/05/06 19/05/05 25/05/04 21/05/03 31/05/02 -
Price 2.73 2.75 2.25 3.34 5.07 2.70 2.67 -
P/RPS 15.72 23.67 25.15 1.01 1.57 0.93 1.82 43.19%
P/EPS 7.68 14.80 33.01 0.86 0.69 0.91 1.86 26.63%
EY 13.03 6.76 3.03 116.36 144.97 110.39 53.90 -21.05%
DY 0.00 0.00 0.00 13.49 5.21 0.00 0.00 -
P/NAPS 0.47 0.47 0.70 0.05 0.09 0.05 0.06 40.88%

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