[KLUANG] YoY Quarter Result on 31-Dec-2007 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 5.45%
YoY- 33.8%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 2,639 2,139 1,961 3,107 2,309 1,963 2,211 2.99%
PBT 3,884 1,743 -168 5,473 3,960 1,992 5,791 -6.43%
Tax -154 -133 29 -311 -102 -617 -401 -14.73%
NP 3,730 1,610 -139 5,162 3,858 1,375 5,390 -5.94%
-
NP to SH 3,730 1,610 -139 5,162 3,858 1,375 5,390 -5.94%
-
Tax Rate 3.96% 7.63% - 5.68% 2.58% 30.97% 6.92% -
Total Cost -1,091 529 2,100 -2,055 -1,549 588 -3,179 -16.31%
-
Net Worth 391,072 367,037 317,052 359,035 338,288 193,349 126,537 20.68%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 391,072 367,037 317,052 359,035 338,288 193,349 126,537 20.68%
NOSH 60,161 60,299 60,434 60,163 60,187 60,171 2,006 76.21%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 141.34% 75.27% -7.09% 166.14% 167.09% 70.05% 243.78% -
ROE 0.95% 0.44% -0.04% 1.44% 1.14% 0.71% 4.26% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 4.39 3.55 3.24 5.16 3.84 3.26 110.22 -41.54%
EPS 6.20 2.67 -0.23 8.58 6.41 2.28 268.69 -46.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5004 6.0869 5.2462 5.9677 5.6206 3.2133 63.0788 -31.51%
Adjusted Per Share Value based on latest NOSH - 60,163
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 4.25 3.44 3.15 5.00 3.71 3.16 3.56 2.99%
EPS 6.00 2.59 -0.22 8.30 6.21 2.21 8.67 -5.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2909 5.9043 5.1002 5.7756 5.4418 3.1103 2.0355 20.68%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.89 2.20 1.88 2.84 2.67 2.50 3.93 -
P/RPS 65.88 62.02 57.94 54.99 69.60 76.63 3.57 62.52%
P/EPS 46.61 82.40 -817.39 33.10 41.65 109.40 1.46 78.06%
EY 2.15 1.21 -0.12 3.02 2.40 0.91 68.37 -43.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.36 0.48 0.48 0.78 0.06 39.36%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 22/02/10 25/02/09 22/02/08 23/02/07 27/02/06 21/02/05 -
Price 2.65 2.29 1.81 2.80 2.86 2.35 4.22 -
P/RPS 60.41 64.56 55.78 54.22 74.55 72.03 3.83 58.32%
P/EPS 42.74 85.77 -786.96 32.63 44.62 102.84 1.57 73.39%
EY 2.34 1.17 -0.13 3.06 2.24 0.97 63.67 -42.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.35 0.47 0.51 0.73 0.07 34.24%

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