[KLUANG] YoY 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- 2606.21%
YoY- 5.59%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,331 1,181 2,669 1,413 814 431 577 14.94%
PBT 6,244 -1,278 4,319 5,025 4,527 -1,441 1,881 22.12%
Tax -77 -30 -2,220 -589 -326 2,704 -216 -15.78%
NP 6,167 -1,308 2,099 4,436 4,201 1,263 1,665 24.37%
-
NP to SH 6,167 -1,658 2,184 4,436 4,201 1,263 1,665 24.37%
-
Tax Rate 1.23% - 51.40% 11.72% 7.20% - 11.48% -
Total Cost -4,836 2,489 570 -3,023 -3,387 -832 -1,088 28.21%
-
Net Worth 180,501 243,756 124,698 107,089 97,587 91,810 85,186 13.32%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - 397 - - 1,003 -
Div Payout % - - - 8.95% - - 60.25% -
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 180,501 243,756 124,698 107,089 97,587 91,810 85,186 13.32%
NOSH 60,167 76,405 2,087 2,005 2,006 2,006 2,006 76.22%
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 463.34% -110.75% 78.64% 313.94% 516.09% 293.04% 288.56% -
ROE 3.42% -0.68% 1.75% 4.14% 4.30% 1.38% 1.95% -
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 2.21 1.55 127.88 70.44 40.57 21.48 28.76 -34.78%
EPS 10.25 -2.17 104.64 221.14 209.38 -62.95 82.99 -29.41%
DPS 0.00 0.00 0.00 19.80 0.00 0.00 50.00 -
NAPS 3.00 3.1903 59.7458 53.3853 48.6382 45.7599 42.46 -35.69%
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 2.14 1.90 4.29 2.27 1.31 0.69 0.93 14.89%
EPS 9.92 -2.67 3.51 7.14 6.76 2.03 2.68 24.36%
DPS 0.00 0.00 0.00 0.64 0.00 0.00 1.61 -
NAPS 2.9036 3.9212 2.006 1.7227 1.5698 1.4769 1.3703 13.32%
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 99.45 182.44 3.60 4.50 6.58 8.38 8.59 50.37%
P/EPS 21.46 -129.95 4.40 1.43 1.28 2.86 2.98 38.94%
EY 4.66 -0.77 22.75 69.76 78.42 34.97 33.60 -28.04%
DY 0.00 0.00 0.00 6.25 0.00 0.00 20.24 -
P/NAPS 0.73 0.88 0.08 0.06 0.05 0.04 0.06 51.62%
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 107.59 175.97 3.26 4.54 6.90 8.24 8.10 53.86%
P/EPS 23.22 -125.35 3.99 1.45 1.34 2.81 2.81 42.16%
EY 4.31 -0.80 25.09 69.11 74.78 35.56 35.62 -29.66%
DY 0.00 0.00 0.00 6.19 0.00 0.00 21.46 -
P/NAPS 0.79 0.85 0.07 0.06 0.06 0.04 0.05 58.37%

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