[KLUANG] YoY Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 99.02%
YoY- 597.75%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
Revenue 3,128 3,724 3,213 3,110 1,243 2,169 -0.38%
PBT 2,659 7,429 6,610 5,260 898 4,480 0.55%
Tax -655 -743 52 -599 -230 -320 -0.75%
NP 2,004 6,686 6,662 4,661 668 4,160 0.77%
-
NP to SH 2,004 6,686 6,662 4,661 668 4,160 0.77%
-
Tax Rate 24.63% 10.00% -0.79% 11.39% 25.61% 7.14% -
Total Cost 1,124 -2,962 -3,449 -1,551 575 -1,991 -
-
Net Worth 193,627 126,536 113,633 103,012 91,689 84,040 -0.88%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
Div - - 397 - - - -
Div Payout % - - 5.96% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
Net Worth 193,627 126,536 113,633 103,012 91,689 84,040 -0.88%
NOSH 60,258 2,006 2,006 2,006 2,103 2,101 -3.50%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
NP Margin 64.07% 179.54% 207.35% 149.87% 53.74% 191.79% -
ROE 1.03% 5.28% 5.86% 4.52% 0.73% 4.95% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
RPS 5.19 185.64 160.17 155.03 59.08 103.24 3.23%
EPS 3.33 333.30 332.10 232.35 31.75 198.00 4.43%
DPS 0.00 0.00 19.80 0.00 0.00 0.00 -
NAPS 3.2133 63.0788 56.6461 51.3516 43.58 40.00 2.71%
Adjusted Per Share Value based on latest NOSH - 2,006
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
RPS 4.95 5.90 5.09 4.92 1.97 3.43 -0.38%
EPS 3.17 10.58 10.55 7.38 1.06 6.59 0.78%
DPS 0.00 0.00 0.63 0.00 0.00 0.00 -
NAPS 3.0651 2.003 1.7988 1.6307 1.4514 1.3303 -0.88%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 21/12/00 - -
Price 2.50 3.93 3.27 3.00 1.38 0.00 -
P/RPS 48.16 2.12 2.04 1.94 2.34 0.00 -100.00%
P/EPS 75.17 1.18 0.98 1.29 4.35 0.00 -100.00%
EY 1.33 84.81 101.56 77.45 23.01 0.00 -100.00%
DY 0.00 0.00 6.06 0.00 0.00 0.00 -
P/NAPS 0.78 0.06 0.06 0.06 0.03 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
Date 27/02/06 21/02/05 26/02/04 28/02/03 19/03/01 29/02/00 -
Price 2.35 4.22 3.17 2.73 1.60 3.17 -
P/RPS 45.27 2.27 1.98 1.76 2.71 3.07 -2.82%
P/EPS 70.66 1.27 0.95 1.17 5.04 1.60 -3.94%
EY 1.42 78.98 104.76 85.11 19.84 62.46 4.10%
DY 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.73 0.07 0.06 0.05 0.04 0.08 -2.32%

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