[KLUANG] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -17.03%
YoY- 146.71%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 6,658 6,829 10,449 6,994 5,953 6,641 6,496 0.41%
PBT 5,308 -4,066 22,682 11,630 5,512 9,092 14,921 -15.81%
Tax -529 -289 -1,282 -440 -976 -1,296 -178 19.89%
NP 4,778 -4,356 21,400 11,190 4,536 7,796 14,742 -17.11%
-
NP to SH 4,778 -4,356 21,400 11,190 4,536 7,796 14,742 -17.11%
-
Tax Rate 9.97% - 5.65% 3.78% 17.71% 14.25% 1.19% -
Total Cost 1,880 11,185 -10,950 -4,196 1,417 -1,154 -8,246 -
-
Net Worth 373,181 309,288 352,486 352,740 213,902 125,015 117,857 21.16%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - 904 529 -
Div Payout % - - - - - 11.60% 3.59% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 373,181 309,288 352,486 352,740 213,902 125,015 117,857 21.16%
NOSH 60,235 60,165 60,179 60,208 66,557 2,005 2,005 76.26%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 71.77% -63.78% 204.80% 159.99% 76.19% 117.39% 226.95% -
ROE 1.28% -1.41% 6.07% 3.17% 2.12% 6.24% 12.51% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 11.05 11.35 17.36 11.62 8.94 331.08 323.86 -43.03%
EPS 7.93 -7.24 35.56 18.59 7.53 388.64 735.00 -52.97%
DPS 0.00 0.00 0.00 0.00 0.00 45.07 26.40 -
NAPS 6.1954 5.1406 5.8572 5.8587 3.2138 62.322 58.7582 -31.25%
Adjusted Per Share Value based on latest NOSH - 60,182
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 10.71 10.99 16.81 11.25 9.58 10.68 10.45 0.41%
EPS 7.69 -7.01 34.42 18.00 7.30 12.54 23.72 -17.10%
DPS 0.00 0.00 0.00 0.00 0.00 1.45 0.85 -
NAPS 6.0031 4.9753 5.6702 5.6743 3.4409 2.0111 1.8959 21.16%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.27 1.79 2.66 2.60 2.21 4.08 4.73 -
P/RPS 20.53 15.77 15.32 22.38 24.71 1.23 1.46 55.32%
P/EPS 28.61 -24.72 7.48 13.99 32.43 1.05 0.64 88.33%
EY 3.49 -4.04 13.37 7.15 3.08 95.25 155.39 -46.86%
DY 0.00 0.00 0.00 0.00 0.00 11.05 5.58 -
P/NAPS 0.37 0.35 0.45 0.44 0.69 0.07 0.08 29.06%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 29/05/09 30/05/08 29/05/07 30/05/06 19/05/05 25/05/04 -
Price 2.24 1.92 2.73 2.75 2.25 3.34 5.07 -
P/RPS 20.26 16.92 15.72 23.67 25.15 1.01 1.57 53.12%
P/EPS 28.24 -26.52 7.68 14.80 33.01 0.86 0.69 85.58%
EY 3.54 -3.77 13.03 6.76 3.03 116.36 144.97 -46.12%
DY 0.00 0.00 0.00 0.00 0.00 13.49 5.21 -
P/NAPS 0.36 0.37 0.47 0.47 0.70 0.05 0.09 25.97%

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