[KLUANG] YoY 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- 133.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Revenue 2,309 1,963 2,211 1,855 754 1,709 572 26.17%
PBT 3,960 1,992 5,791 4,413 -953 2,625 789 30.83%
Tax -102 -617 -401 254 953 -306 -186 -9.52%
NP 3,858 1,375 5,390 4,667 0 2,319 603 36.23%
-
NP to SH 3,858 1,375 5,390 4,667 -1,129 2,319 603 36.23%
-
Tax Rate 2.58% 30.97% 6.92% -5.76% - 11.66% 23.57% -
Total Cost -1,549 588 -3,179 -2,812 754 -610 -31 91.86%
-
Net Worth 338,288 193,349 126,537 113,633 93,162 103,014 92,173 24.18%
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 % - - - 8.51% - - - -
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 338,288 193,349 126,537 113,633 93,162 103,014 92,173 24.18%
NOSH 60,187 60,171 2,006 2,006 2,016 2,006 2,115 74.68%
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 167.09% 70.05% 243.78% 251.59% 0.00% 135.69% 105.42% -
ROE 1.14% 0.71% 4.26% 4.11% -1.21% 2.25% 0.65% -
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 3.84 3.26 110.22 92.47 37.40 85.19 27.04 -27.75%
EPS 6.41 2.28 268.69 232.65 -56.00 115.60 28.51 -22.01%
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 3.66 3.11 3.50 2.94 1.19 2.71 0.91 26.09%
EPS 6.11 2.18 8.53 7.39 -1.79 3.67 0.95 36.35%
DPS 0.00 0.00 0.00 0.63 0.00 0.00 0.00 -
NAPS 5.355 3.0607 2.0031 1.7988 1.4747 1.6307 1.4591 24.18%
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 69.60 76.63 3.57 3.54 7.67 3.52 5.10 54.55%
P/EPS 41.65 109.40 1.46 1.41 -5.12 2.60 4.84 43.12%
EY 2.40 0.91 68.37 71.15 -19.51 38.53 20.66 -30.13%
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 74.55 72.03 3.83 3.43 6.42 3.20 5.92 52.50%
P/EPS 44.62 102.84 1.57 1.36 -4.29 2.36 5.61 41.26%
EY 2.24 0.97 63.67 73.39 -23.33 42.34 17.82 -29.21%
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