[KLUANG] YoY Quarter Result on 30-Jun-2004 [#4]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -50.32%
YoY- -50.77%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,496 1,331 1,181 2,669 1,413 814 431 23.03%
PBT 6,406 6,244 -1,278 4,319 5,025 4,527 -1,441 -
Tax -135 -77 -30 -2,220 -589 -326 2,704 -
NP 6,271 6,167 -1,308 2,099 4,436 4,201 1,263 30.59%
-
NP to SH 6,271 6,167 -1,658 2,184 4,436 4,201 1,263 30.59%
-
Tax Rate 2.11% 1.23% - 51.40% 11.72% 7.20% - -
Total Cost -4,775 -4,836 2,489 570 -3,023 -3,387 -832 33.78%
-
Net Worth 364,167 180,501 243,756 124,698 107,089 97,587 91,810 25.80%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - 397 - - -
Div Payout % - - - - 8.95% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 364,167 180,501 243,756 124,698 107,089 97,587 91,810 25.80%
NOSH 60,191 60,167 76,405 2,087 2,005 2,006 2,006 76.23%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 419.18% 463.34% -110.75% 78.64% 313.94% 516.09% 293.04% -
ROE 1.72% 3.42% -0.68% 1.75% 4.14% 4.30% 1.38% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2.49 2.21 1.55 127.88 70.44 40.57 21.48 -30.16%
EPS 10.42 10.25 -2.17 104.64 221.14 209.38 -62.95 -
DPS 0.00 0.00 0.00 0.00 19.80 0.00 0.00 -
NAPS 6.0501 3.00 3.1903 59.7458 53.3853 48.6382 45.7599 -28.61%
Adjusted Per Share Value based on latest NOSH - 2,087
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2.41 2.14 1.90 4.29 2.27 1.31 0.69 23.16%
EPS 10.09 9.92 -2.67 3.51 7.14 6.76 2.03 30.62%
DPS 0.00 0.00 0.00 0.00 0.64 0.00 0.00 -
NAPS 5.8581 2.9036 3.9212 2.006 1.7227 1.5698 1.4769 25.80%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.72 2.20 2.82 4.60 3.17 2.67 1.80 -
P/RPS 109.44 99.45 182.44 3.60 4.50 6.58 8.38 53.42%
P/EPS 26.11 21.46 -129.95 4.40 1.43 1.28 2.86 44.54%
EY 3.83 4.66 -0.77 22.75 69.76 78.42 34.97 -30.81%
DY 0.00 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.45 0.73 0.88 0.08 0.06 0.05 0.04 49.66%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 30/08/05 27/08/04 29/08/03 30/08/02 29/08/01 -
Price 2.45 2.38 2.72 4.17 3.20 2.80 1.77 -
P/RPS 98.58 107.59 175.97 3.26 4.54 6.90 8.24 51.20%
P/EPS 23.52 23.22 -125.35 3.99 1.45 1.34 2.81 42.46%
EY 4.25 4.31 -0.80 25.09 69.11 74.78 35.56 -29.80%
DY 0.00 0.00 0.00 0.00 6.19 0.00 0.00 -
P/NAPS 0.40 0.79 0.85 0.07 0.06 0.06 0.04 46.75%

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