[KLUANG] YoY Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -12.55%
YoY- -47.12%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 7,837 5,246 4,465 4,981 4,872 4,361 2,203 23.52%
PBT 17,012 8,723 4,134 6,819 11,191 5,264 2,654 36.25%
Tax -962 -330 -732 -972 -134 -780 -488 11.96%
NP 16,050 8,393 3,402 5,847 11,057 4,484 2,166 39.58%
-
NP to SH 16,050 8,393 3,402 5,847 11,057 4,484 2,166 39.58%
-
Tax Rate 5.65% 3.78% 17.71% 14.25% 1.20% 14.82% 18.39% -
Total Cost -8,213 -3,147 1,063 -866 -6,185 -123 37 -
-
Net Worth 352,486 352,740 213,902 125,015 117,857 102,752 93,398 24.75%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - 678 397 - - -
Div Payout % - - - 11.60% 3.59% - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 352,486 352,740 213,902 125,015 117,857 102,752 93,398 24.75%
NOSH 60,179 60,208 66,557 2,005 2,005 2,005 2,006 76.18%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 204.80% 159.99% 76.19% 117.39% 226.95% 102.82% 98.32% -
ROE 4.55% 2.38% 1.59% 4.68% 9.38% 4.36% 2.32% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 13.02 8.71 6.71 248.31 242.90 217.40 109.78 -29.88%
EPS 26.67 13.94 5.65 291.48 551.25 223.53 107.94 -20.76%
DPS 0.00 0.00 0.00 33.80 19.80 0.00 0.00 -
NAPS 5.8572 5.8587 3.2138 62.322 58.7582 51.2228 46.5442 -29.18%
Adjusted Per Share Value based on latest NOSH - 2,006
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 12.61 8.44 7.18 8.01 7.84 7.02 3.54 23.55%
EPS 25.82 13.50 5.47 9.41 17.79 7.21 3.48 39.61%
DPS 0.00 0.00 0.00 1.09 0.64 0.00 0.00 -
NAPS 5.6702 5.6743 3.4409 2.0111 1.8959 1.6529 1.5025 24.75%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.66 2.60 2.21 4.08 4.73 2.77 2.90 -
P/RPS 20.43 29.84 32.94 1.64 1.95 1.27 2.64 40.59%
P/EPS 9.97 18.65 43.24 1.40 0.86 1.24 2.69 24.37%
EY 10.03 5.36 2.31 71.44 116.54 80.70 37.22 -19.61%
DY 0.00 0.00 0.00 8.28 4.19 0.00 0.00 -
P/NAPS 0.45 0.44 0.69 0.07 0.08 0.05 0.06 39.86%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 29/05/07 30/05/06 19/05/05 25/05/04 21/05/03 31/05/02 -
Price 2.73 2.75 2.25 3.34 5.07 2.70 2.67 -
P/RPS 20.96 31.56 33.54 1.35 2.09 1.24 2.43 43.16%
P/EPS 10.24 19.73 44.02 1.15 0.92 1.21 2.47 26.71%
EY 9.77 5.07 2.27 87.27 108.73 82.79 40.43 -21.06%
DY 0.00 0.00 0.00 10.12 3.91 0.00 0.00 -
P/NAPS 0.47 0.47 0.70 0.05 0.09 0.05 0.06 40.88%

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