[KLUANG] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -41.24%
YoY- 209.7%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 6,610 7,524 7,542 6,658 6,829 10,449 6,994 -0.93%
PBT 6,282 6,540 15,214 5,308 -4,066 22,682 11,630 -9.74%
Tax -506 -721 -582 -529 -289 -1,282 -440 2.35%
NP 5,776 5,818 14,632 4,778 -4,356 21,400 11,190 -10.42%
-
NP to SH 5,776 5,818 14,632 4,778 -4,356 21,400 11,190 -10.42%
-
Tax Rate 8.05% 11.02% 3.83% 9.97% - 5.65% 3.78% -
Total Cost 834 1,705 -7,089 1,880 11,185 -10,950 -4,196 -
-
Net Worth 424,072 386,054 384,770 373,181 309,288 352,486 352,740 3.11%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 802 - - - - -
Div Payout % - - 5.49% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 424,072 386,054 384,770 373,181 309,288 352,486 352,740 3.11%
NOSH 60,166 60,193 60,197 60,235 60,165 60,179 60,208 -0.01%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 87.37% 77.33% 193.99% 71.77% -63.78% 204.80% 159.99% -
ROE 1.36% 1.51% 3.80% 1.28% -1.41% 6.07% 3.17% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 10.99 12.50 12.53 11.05 11.35 17.36 11.62 -0.92%
EPS 9.60 9.67 24.31 7.93 -7.24 35.56 18.59 -10.42%
DPS 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 7.0483 6.4136 6.3918 6.1954 5.1406 5.8572 5.8587 3.12%
Adjusted Per Share Value based on latest NOSH - 60,249
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 10.63 12.10 12.13 10.71 10.99 16.81 11.25 -0.93%
EPS 9.29 9.36 23.54 7.69 -7.01 34.42 18.00 -10.42%
DPS 0.00 0.00 1.29 0.00 0.00 0.00 0.00 -
NAPS 6.8218 6.2102 6.1896 6.0031 4.9753 5.6702 5.6743 3.11%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.01 2.66 2.70 2.27 1.79 2.66 2.60 -
P/RPS 27.40 21.28 21.55 20.53 15.77 15.32 22.38 3.42%
P/EPS 31.35 27.52 11.11 28.61 -24.72 7.48 13.99 14.37%
EY 3.19 3.63 9.00 3.49 -4.04 13.37 7.15 -12.57%
DY 0.00 0.00 0.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.42 0.37 0.35 0.45 0.44 -0.38%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 29/05/12 31/05/11 20/05/10 29/05/09 30/05/08 29/05/07 -
Price 3.15 2.68 2.67 2.24 1.92 2.73 2.75 -
P/RPS 28.67 21.44 21.31 20.26 16.92 15.72 23.67 3.24%
P/EPS 32.81 27.72 10.98 28.24 -26.52 7.68 14.80 14.17%
EY 3.05 3.61 9.10 3.54 -3.77 13.03 6.76 -12.41%
DY 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.42 0.36 0.37 0.47 0.47 -0.72%

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