[KLUANG] YoY Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 98.93%
YoY- 40.1%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 5,796 6,162 7,541 5,774 3,017 2,114 3,425 9.15%
PBT 10,270 5,541 15,510 10,289 7,181 1,337 5,678 10.37%
Tax -351 -1,002 -2,354 -1,369 -814 3,444 -475 -4.91%
NP 9,919 4,539 13,156 8,920 6,367 4,781 5,203 11.34%
-
NP to SH 9,919 4,189 12,571 8,920 6,367 4,781 5,203 11.34%
-
Tax Rate 3.42% 18.08% 15.18% 13.31% 11.34% -257.59% 8.37% -
Total Cost -4,123 1,623 -5,615 -3,146 -3,350 -2,667 -1,778 15.04%
-
Net Worth 222,545 177,243 114,521 107,089 97,585 91,831 88,403 16.62%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 18,778 - 397 - - - -
Div Payout % - 448.28% - 4.45% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 222,545 177,243 114,521 107,089 97,585 91,831 88,403 16.62%
NOSH 60,173 55,557 1,916 2,005 2,006 2,006 2,082 75.13%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 171.14% 73.66% 174.46% 154.49% 211.04% 226.16% 151.91% -
ROE 4.46% 2.36% 10.98% 8.33% 6.52% 5.21% 5.89% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 9.63 11.09 393.41 287.84 150.37 105.36 164.50 -37.67%
EPS 15.90 7.54 655.83 444.67 317.34 238.29 249.90 -36.80%
DPS 0.00 33.80 0.00 19.80 0.00 0.00 0.00 -
NAPS 3.6984 3.1903 59.7458 53.3853 48.6382 45.77 42.46 -33.40%
Adjusted Per Share Value based on latest NOSH - 2,005
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 9.32 9.91 12.13 9.29 4.85 3.40 5.51 9.15%
EPS 15.96 6.74 20.22 14.35 10.24 7.69 8.37 11.35%
DPS 0.00 30.21 0.00 0.64 0.00 0.00 0.00 -
NAPS 3.5799 2.8512 1.8422 1.7227 1.5698 1.4772 1.4221 16.62%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.20 2.82 4.60 3.17 2.67 1.80 2.47 -
P/RPS 22.84 25.43 1.17 1.10 1.78 1.71 1.50 57.40%
P/EPS 13.35 37.40 0.70 0.71 0.84 0.76 0.99 54.24%
EY 7.49 2.67 142.57 140.27 118.85 132.38 101.17 -35.18%
DY 0.00 11.99 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.59 0.88 0.08 0.06 0.05 0.04 0.06 46.34%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 27/08/04 29/08/03 30/08/02 29/08/01 30/08/00 -
Price 2.38 2.72 4.17 3.20 2.80 1.77 2.33 -
P/RPS 24.71 24.52 1.06 1.11 1.86 1.68 1.42 60.94%
P/EPS 14.44 36.07 0.64 0.72 0.88 0.74 0.93 57.91%
EY 6.93 2.77 157.27 138.96 113.34 134.63 107.25 -36.64%
DY 0.00 12.43 0.00 6.19 0.00 0.00 0.00 -
P/NAPS 0.64 0.85 0.07 0.06 0.06 0.04 0.05 52.91%

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