[KLUANG] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 233.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Revenue 3,782 3,128 3,724 3,213 1,597 3,110 1,243 20.36%
PBT 7,003 2,659 7,429 6,610 1,615 5,260 898 40.79%
Tax -259 -655 -743 52 -383 -599 -230 1.99%
NP 6,744 2,004 6,686 6,662 1,232 4,661 668 46.98%
-
NP to SH 6,744 2,004 6,686 6,662 1,232 4,661 668 46.98%
-
Tax Rate 3.70% 24.63% 10.00% -0.79% 23.72% 11.39% 25.61% -
Total Cost -2,962 1,124 -2,962 -3,449 365 -1,551 575 -
-
Net Worth 338,440 193,627 126,536 113,633 93,329 103,012 91,689 24.30%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Div - - - 397 - - - -
Div Payout % - - - 5.96% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Net Worth 338,440 193,627 126,536 113,633 93,329 103,012 91,689 24.30%
NOSH 60,214 60,258 2,006 2,006 2,019 2,006 2,103 74.86%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
NP Margin 178.32% 64.07% 179.54% 207.35% 77.14% 149.87% 53.74% -
ROE 1.99% 1.03% 5.28% 5.86% 1.32% 4.52% 0.73% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
RPS 6.28 5.19 185.64 160.17 79.07 155.03 59.08 -31.16%
EPS 11.20 3.33 333.30 332.10 61.00 232.35 31.75 -15.93%
DPS 0.00 0.00 0.00 19.80 0.00 0.00 0.00 -
NAPS 5.6206 3.2133 63.0788 56.6461 46.21 51.3516 43.58 -28.90%
Adjusted Per Share Value based on latest NOSH - 2,006
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
RPS 6.08 5.03 5.99 5.17 2.57 5.00 2.00 20.34%
EPS 10.85 3.22 10.76 10.72 1.98 7.50 1.07 47.09%
DPS 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
NAPS 5.4443 3.1148 2.0355 1.828 1.5013 1.6571 1.475 24.30%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 31/12/02 21/12/00 -
Price 2.67 2.50 3.93 3.27 2.87 3.00 1.38 -
P/RPS 42.51 48.16 2.12 2.04 3.63 1.94 2.34 62.10%
P/EPS 23.84 75.17 1.18 0.98 4.70 1.29 4.35 32.76%
EY 4.19 1.33 84.81 101.56 21.25 77.45 23.01 -24.70%
DY 0.00 0.00 0.00 6.06 0.00 0.00 0.00 -
P/NAPS 0.48 0.78 0.06 0.06 0.06 0.06 0.03 58.70%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Date 23/02/07 27/02/06 21/02/05 26/02/04 27/02/02 28/02/03 19/03/01 -
Price 2.86 2.35 4.22 3.17 2.40 2.73 1.60 -
P/RPS 45.53 45.27 2.27 1.98 3.04 1.76 2.71 60.00%
P/EPS 25.54 70.66 1.27 0.95 3.93 1.17 5.04 31.04%
EY 3.92 1.42 78.98 104.76 25.42 85.11 19.84 -23.67%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.51 0.73 0.07 0.06 0.05 0.05 0.04 52.81%

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