[KLUANG] YoY Quarter Result on 31-Dec-2005 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 118.6%
YoY- -74.49%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Revenue 1,961 3,107 2,309 1,963 2,211 1,855 754 14.61%
PBT -168 5,473 3,960 1,992 5,791 4,413 -953 -21.94%
Tax 29 -311 -102 -617 -401 254 953 -39.25%
NP -139 5,162 3,858 1,375 5,390 4,667 0 -
-
NP to SH -139 5,162 3,858 1,375 5,390 4,667 -1,129 -25.84%
-
Tax Rate - 5.68% 2.58% 30.97% 6.92% -5.76% - -
Total Cost 2,100 -2,055 -1,549 588 -3,179 -2,812 754 15.74%
-
Net Worth 317,052 359,035 338,288 193,349 126,537 113,633 93,162 19.10%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Div - - - - - 397 - -
Div Payout % - - - - - 8.51% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Net Worth 317,052 359,035 338,288 193,349 126,537 113,633 93,162 19.10%
NOSH 60,434 60,163 60,187 60,171 2,006 2,006 2,016 62.48%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
NP Margin -7.09% 166.14% 167.09% 70.05% 243.78% 251.59% 0.00% -
ROE -0.04% 1.44% 1.14% 0.71% 4.26% 4.11% -1.21% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
RPS 3.24 5.16 3.84 3.26 110.22 92.47 37.40 -29.47%
EPS -0.23 8.58 6.41 2.28 268.69 232.65 -56.00 -54.36%
DPS 0.00 0.00 0.00 0.00 0.00 19.80 0.00 -
NAPS 5.2462 5.9677 5.6206 3.2133 63.0788 56.6461 46.21 -26.69%
Adjusted Per Share Value based on latest NOSH - 60,171
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
RPS 3.15 5.00 3.71 3.16 3.56 2.98 1.21 14.63%
EPS -0.22 8.30 6.21 2.21 8.67 7.51 -1.82 -26.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.64 0.00 -
NAPS 5.1002 5.7756 5.4418 3.1103 2.0355 1.8279 1.4987 19.10%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 -
Price 1.88 2.84 2.67 2.50 3.93 3.27 2.87 -
P/RPS 57.94 54.99 69.60 76.63 3.57 3.54 7.67 33.46%
P/EPS -817.39 33.10 41.65 109.40 1.46 1.41 -5.12 106.29%
EY -0.12 3.02 2.40 0.91 68.37 71.15 -19.51 -51.65%
DY 0.00 0.00 0.00 0.00 0.00 6.06 0.00 -
P/NAPS 0.36 0.48 0.48 0.78 0.06 0.06 0.06 29.14%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Date 25/02/09 22/02/08 23/02/07 27/02/06 21/02/05 26/02/04 27/02/02 -
Price 1.81 2.80 2.86 2.35 4.22 3.17 2.40 -
P/RPS 55.78 54.22 74.55 72.03 3.83 3.43 6.42 36.15%
P/EPS -786.96 32.63 44.62 102.84 1.57 1.36 -4.29 110.42%
EY -0.13 3.06 2.24 0.97 63.67 73.39 -23.33 -52.32%
DY 0.00 0.00 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.35 0.47 0.51 0.73 0.07 0.06 0.05 32.01%

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