[KLUANG] YoY Quarter Result on 30-Jun-2010 [#4]

Stock

[KLUANG] KLUANG RUBBER CO (M) BHD

Announcement Date

27-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 1122.2%

YoY- 377.89%

Quarter Report

KLU_Jun10 Qtr Rpt-Bursa.pdf

Latest QR

Upcoming QR

KLUANG's Result

KLUANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	9,927	1,520	1,920	1,416	1,644	2,512	1,496	37.04%
YoY %	553.09%	-20.83%	35.59%	-13.87%	-34.55%	67.91%	-	-
Horiz. %	663.57%	101.60%	128.34%	94.65%	109.89%	167.91%	100.00%	-
PBT	8,420	2,526	4,611	4,726	-1,690	6,759	6,406	4.65%
YoY %	233.33%	-45.22%	-2.43%	379.64%	-125.00%	5.51%	-	-
Horiz. %	131.44%	39.43%	71.98%	73.77%	-26.38%	105.51%	100.00%	-
Tax	5,978	-123	-324	201	-83	-375	-135	-
YoY %	4,960.16%	62.04%	-261.19%	342.17%	77.87%	-177.78%	-	-
Horiz. %	-4,428.15%	91.11%	240.00%	-148.89%	61.48%	277.78%	100.00%	-
NP	14,398	2,403	4,287	4,927	-1,773	6,384	6,271	14.84%
YoY %	499.17%	-43.95%	-12.99%	377.89%	-127.77%	1.80%	-	-
Horiz. %	229.60%	38.32%	68.36%	78.57%	-28.27%	101.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,085	2,403	4,287	4,927	-1,773	6,384	6,271	-0.50%
YoY %	153.23%	-43.95%	-12.99%	377.89%	-127.77%	1.80%	-	-
Horiz. %	97.03%	38.32%	68.36%	78.57%	-28.27%	101.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-71.00%	4.87%	7.03%	-4.25%	-	5.55%	2.11%	-
YoY %	-1,557.91%	-30.73%	265.41%	0.00%	-	163.03%	-	-
Horiz. %	-3,364.93%	230.81%	333.18%	-201.42%	-	263.03%	100.00%	-
Total Cost	-4,471	-883	-2,367	-3,511	3,417	-3,872	-4,775	-1.08%
YoY %	-406.34%	62.70%	32.58%	-202.75%	188.25%	18.91%	-	-
Horiz. %	93.63%	18.49%	49.57%	73.53%	-71.56%	81.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	404,902	386,834	392,007	376,653	330,433	361,063	364,167	1.78%
YoY %	4.67%	-1.32%	4.08%	13.99%	-8.48%	-0.85%	-	-
Horiz. %	111.19%	106.22%	107.64%	103.43%	90.74%	99.15%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	404,902	386,834	392,007	376,653	330,433	361,063	364,167	1.78%
YoY %	4.67%	-1.32%	4.08%	13.99%	-8.48%	-0.85%	-	-
Horiz. %	111.19%	106.22%	107.64%	103.43%	90.74%	99.15%	100.00%	-
NOSH	60,168	60,225	60,210	60,158	60,101	60,177	60,191	-0.00%
YoY %	-0.09%	0.02%	0.09%	0.09%	-0.13%	-0.02%	-	-
Horiz. %	99.96%	100.06%	100.03%	99.95%	99.85%	99.98%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	145.04%	158.09%	223.28%	347.95%	-107.85%	254.14%	419.18%	-
YoY %	-8.25%	-29.20%	-35.83%	422.62%	-142.44%	-39.37%	-	-
Horiz. %	34.60%	37.71%	53.27%	83.01%	-25.73%	60.63%	100.00%	-
ROE	1.50%	0.62%	1.09%	1.31%	-0.54%	1.77%	1.72%	-
YoY %	141.94%	-43.12%	-16.79%	342.59%	-130.51%	2.91%	-	-
Horiz. %	87.21%	36.05%	63.37%	76.16%	-31.40%	102.91%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	16.50	2.52	3.19	2.35	2.74	4.17	2.49	37.01%
YoY %	554.76%	-21.00%	35.74%	-14.23%	-34.29%	67.47%	-	-
Horiz. %	662.65%	101.20%	128.11%	94.38%	110.04%	167.47%	100.00%	-
EPS	10.11	3.99	7.12	8.19	-2.95	10.61	10.42	-0.50%
YoY %	153.38%	-43.96%	-13.06%	377.63%	-127.80%	1.82%	-	-
Horiz. %	97.02%	38.29%	68.33%	78.60%	-28.31%	101.82%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	6.7295	6.4231	6.5106	6.261	5.4979	6.00	6.0501	1.78%
YoY %	4.77%	-1.34%	3.99%	13.88%	-8.37%	-0.83%	-	-
Horiz. %	111.23%	106.17%	107.61%	103.49%	90.87%	99.17%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 60,158
RPS	15.97	2.45	3.09	2.28	2.64	4.04	2.41	37.01%
YoY %	551.84%	-20.71%	35.53%	-13.64%	-34.65%	67.63%	-	-
Horiz. %	662.66%	101.66%	128.22%	94.61%	109.54%	167.63%	100.00%	-
EPS	9.79	3.87	6.90	7.93	-2.85	10.27	10.09	-0.50%
YoY %	152.97%	-43.91%	-12.99%	378.25%	-127.75%	1.78%	-	-
Horiz. %	97.03%	38.35%	68.38%	78.59%	-28.25%	101.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	6.5134	6.2228	6.306	6.059	5.3155	5.8082	5.8581	1.78%
YoY %	4.67%	-1.32%	4.08%	13.99%	-8.48%	-0.85%	-	-
Horiz. %	111.19%	106.23%	107.65%	103.43%	90.74%	99.15%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	3.13	2.50	2.61	1.88	1.93	2.52	2.72	-
P/RPS	18.97	99.06	81.85	79.87	70.56	60.37	109.44	-25.30%
YoY %	-80.85%	21.03%	2.48%	13.19%	16.88%	-44.84%	-	-
Horiz. %	17.33%	90.52%	74.79%	72.98%	64.47%	55.16%	100.00%	-
P/EPS	30.95	62.66	36.66	22.95	-65.42	23.75	26.11	2.87%
YoY %	-50.61%	70.92%	59.74%	135.08%	-375.45%	-9.04%	-	-
Horiz. %	118.54%	239.98%	140.41%	87.90%	-250.56%	90.96%	100.00%	-
EY	3.23	1.60	2.73	4.36	-1.53	4.21	3.83	-2.79%
YoY %	101.87%	-41.39%	-37.39%	384.97%	-136.34%	9.92%	-	-
Horiz. %	84.33%	41.78%	71.28%	113.84%	-39.95%	109.92%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.47	0.39	0.40	0.30	0.35	0.42	0.45	0.72%
YoY %	20.51%	-2.50%	33.33%	-14.29%	-16.67%	-6.67%	-	-
Horiz. %	104.44%	86.67%	88.89%	66.67%	77.78%	93.33%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	30/08/13	28/08/12	25/08/11	27/08/10	28/08/09	29/08/08	29/08/07	-
Price	3.30	2.85	2.50	2.25	2.20	2.50	2.45	-
P/RPS	20.00	112.92	78.40	95.59	80.43	59.89	98.58	-23.32%
YoY %	-82.29%	44.03%	-17.98%	18.85%	34.30%	-39.25%	-	-
Horiz. %	20.29%	114.55%	79.53%	96.97%	81.59%	60.75%	100.00%	-
P/EPS	32.63	71.43	35.11	27.47	-74.58	23.57	23.52	5.60%
YoY %	-54.32%	103.45%	27.81%	136.83%	-416.42%	0.21%	-	-
Horiz. %	138.73%	303.70%	149.28%	116.79%	-317.09%	100.21%	100.00%	-
EY	3.06	1.40	2.85	3.64	-1.34	4.24	4.25	-5.32%
YoY %	118.57%	-50.88%	-21.70%	371.64%	-131.60%	-0.24%	-	-
Horiz. %	72.00%	32.94%	67.06%	85.65%	-31.53%	99.76%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	0.44	0.38	0.36	0.40	0.42	0.40	3.43%
YoY %	11.36%	15.79%	5.56%	-10.00%	-4.76%	5.00%	-	-
Horiz. %	122.50%	110.00%	95.00%	90.00%	100.00%	105.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos