[KLUANG] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -43.48%
YoY- -65.72%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 10,349 6,742 5,796 6,162 7,541 5,774 4,041 16.95%
PBT 23,771 15,129 10,378 5,541 15,511 10,289 7,114 22.24%
Tax -1,337 -465 -809 -1,002 -2,354 -1,369 -774 9.52%
NP 22,434 14,664 9,569 4,539 13,157 8,920 6,340 23.42%
-
NP to SH 22,434 14,664 9,569 4,539 13,242 8,920 6,340 23.42%
-
Tax Rate 5.62% 3.07% 7.80% 18.08% 15.18% 13.31% 10.88% -
Total Cost -12,085 -7,922 -3,773 1,623 -5,616 -3,146 -2,299 31.82%
-
Net Worth 361,063 364,167 180,501 243,756 124,698 107,089 97,587 24.34%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 439 - - 678 794 397 100 27.93%
Div Payout % 1.96% - - 14.94% 6.00% 4.45% 1.58% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 361,063 364,167 180,501 243,756 124,698 107,089 97,587 24.34%
NOSH 60,177 60,191 60,167 76,405 2,087 2,005 2,006 76.18%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 216.77% 217.50% 165.10% 73.66% 174.47% 154.49% 156.89% -
ROE 6.21% 4.03% 5.30% 1.86% 10.62% 8.33% 6.50% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 17.20 11.20 9.63 8.06 361.31 287.84 201.41 -33.61%
EPS 37.28 24.36 15.90 5.94 634.45 444.67 315.99 -29.94%
DPS 0.73 0.00 0.00 0.89 38.06 19.80 5.00 -27.41%
NAPS 6.00 6.0501 3.00 3.1903 59.7458 53.3853 48.6382 -29.42%
Adjusted Per Share Value based on latest NOSH - 76,405
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 16.38 10.67 9.17 9.75 11.94 9.14 6.40 16.93%
EPS 35.51 23.21 15.15 7.19 20.96 14.12 10.04 23.41%
DPS 0.70 0.00 0.00 1.07 1.26 0.63 0.16 27.85%
NAPS 5.7156 5.7647 2.8573 3.8586 1.974 1.6952 1.5448 24.34%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.52 2.72 2.20 2.82 4.60 3.17 2.67 -
P/RPS 14.65 24.28 22.84 34.97 1.27 1.10 1.33 49.10%
P/EPS 6.76 11.16 13.83 47.47 0.73 0.71 0.84 41.51%
EY 14.79 8.96 7.23 2.11 137.92 140.28 118.35 -29.26%
DY 0.29 0.00 0.00 0.31 8.27 6.25 1.87 -26.68%
P/NAPS 0.42 0.45 0.73 0.88 0.08 0.06 0.05 42.52%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 29/08/07 29/08/06 30/08/05 27/08/04 29/08/03 30/08/02 -
Price 2.50 2.45 2.38 2.72 4.17 3.20 2.80 -
P/RPS 14.54 21.87 24.71 33.73 1.15 1.11 1.39 47.83%
P/EPS 6.71 10.06 14.96 45.79 0.66 0.72 0.89 39.98%
EY 14.91 9.94 6.68 2.18 152.15 138.96 112.85 -28.61%
DY 0.29 0.00 0.00 0.33 9.13 6.19 1.79 -26.14%
P/NAPS 0.42 0.40 0.79 0.85 0.07 0.06 0.06 38.26%

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