[KLUANG] YoY TTM 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- -14.53%
YoY- 48.45%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 6,742 5,796 6,162 7,541 5,774 4,041 2,114 21.31%
PBT 15,129 10,378 5,541 15,511 10,289 7,114 1,337 49.80%
Tax -465 -809 -1,002 -2,354 -1,369 -774 5,970 -
NP 14,664 9,569 4,539 13,157 8,920 6,340 7,307 12.30%
-
NP to SH 14,664 9,569 4,539 13,242 8,920 6,340 7,307 12.30%
-
Tax Rate 3.07% 7.80% 18.08% 15.18% 13.31% 10.88% -446.52% -
Total Cost -7,922 -3,773 1,623 -5,616 -3,146 -2,299 -5,193 7.28%
-
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 - - 678 794 397 100 - -
Div Payout % - - 14.94% 6.00% 4.45% 1.58% - -
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 217.50% 165.10% 73.66% 174.47% 154.49% 156.89% 345.65% -
ROE 4.03% 5.30% 1.86% 10.62% 8.33% 6.50% 7.96% -
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 11.20 9.63 8.06 361.31 287.84 201.41 105.37 -31.16%
EPS 24.36 15.90 5.94 634.45 444.67 315.99 364.19 -36.27%
DPS 0.00 0.00 0.89 38.06 19.80 5.00 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 10.67 9.17 9.75 11.94 9.14 6.40 3.35 21.28%
EPS 23.21 15.15 7.19 20.96 14.12 10.04 11.57 12.29%
DPS 0.00 0.00 1.07 1.26 0.63 0.16 0.00 -
NAPS 5.7647 2.8573 3.8586 1.974 1.6952 1.5448 1.4533 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 24.28 22.84 34.97 1.27 1.10 1.33 1.71 55.58%
P/EPS 11.16 13.83 47.47 0.73 0.71 0.84 0.49 68.32%
EY 8.96 7.23 2.11 137.92 140.28 118.35 202.33 -40.50%
DY 0.00 0.00 0.31 8.27 6.25 1.87 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 21.87 24.71 33.73 1.15 1.11 1.39 1.68 53.34%
P/EPS 10.06 14.96 45.79 0.66 0.72 0.89 0.49 65.43%
EY 9.94 6.68 2.18 152.15 138.96 112.85 205.76 -39.63%
DY 0.00 0.00 0.33 9.13 6.19 1.79 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