[KLUANG] YoY TTM Result on 30-Jun-2009 [#4]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -261.69%
YoY- -122.47%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 7,163 7,577 6,410 6,766 10,349 6,742 5,796 3.58%
PBT 7,431 16,022 8,707 -4,740 23,771 15,129 10,378 -5.41%
Tax -664 -761 -196 -300 -1,337 -465 -809 -3.23%
NP 6,767 15,261 8,511 -5,040 22,434 14,664 9,569 -5.60%
-
NP to SH 6,767 15,261 8,511 -5,040 22,434 14,664 9,569 -5.60%
-
Tax Rate 8.94% 4.75% 2.25% - 5.62% 3.07% 7.80% -
Total Cost 396 -7,684 -2,101 11,806 -12,085 -7,922 -3,773 -
-
Net Worth 386,834 392,007 376,653 330,433 361,063 364,167 180,501 13.53%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 686 602 - - 439 - - -
Div Payout % 10.14% 3.95% - - 1.96% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 386,834 392,007 376,653 330,433 361,063 364,167 180,501 13.53%
NOSH 60,225 60,210 60,158 60,101 60,177 60,191 60,167 0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 94.47% 201.41% 132.78% -74.49% 216.77% 217.50% 165.10% -
ROE 1.75% 3.89% 2.26% -1.53% 6.21% 4.03% 5.30% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.89 12.58 10.66 11.26 17.20 11.20 9.63 3.57%
EPS 11.24 25.35 14.15 -8.39 37.28 24.36 15.90 -5.61%
DPS 1.13 1.00 0.00 0.00 0.73 0.00 0.00 -
NAPS 6.4231 6.5106 6.261 5.4979 6.00 6.0501 3.00 13.51%
Adjusted Per Share Value based on latest NOSH - 60,101
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.52 12.19 10.31 10.88 16.65 10.85 9.32 3.59%
EPS 10.89 24.55 13.69 -8.11 36.09 23.59 15.39 -5.59%
DPS 1.10 0.97 0.00 0.00 0.71 0.00 0.00 -
NAPS 6.2228 6.306 6.059 5.3155 5.8082 5.8581 2.9036 13.53%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.50 2.61 1.88 1.93 2.52 2.72 2.20 -
P/RPS 21.02 20.74 17.64 17.14 14.65 24.28 22.84 -1.37%
P/EPS 22.25 10.30 13.29 -23.02 6.76 11.16 13.83 8.23%
EY 4.49 9.71 7.53 -4.34 14.79 8.96 7.23 -7.62%
DY 0.45 0.38 0.00 0.00 0.29 0.00 0.00 -
P/NAPS 0.39 0.40 0.30 0.35 0.42 0.45 0.73 -9.91%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 27/08/10 28/08/09 29/08/08 29/08/07 29/08/06 -
Price 2.85 2.50 2.25 2.20 2.50 2.45 2.38 -
P/RPS 23.96 19.87 21.12 19.54 14.54 21.87 24.71 -0.51%
P/EPS 25.36 9.86 15.90 -26.23 6.71 10.06 14.96 9.18%
EY 3.94 10.14 6.29 -3.81 14.91 9.94 6.68 -8.41%
DY 0.40 0.40 0.00 0.00 0.29 0.00 0.00 -
P/NAPS 0.44 0.38 0.36 0.40 0.42 0.40 0.79 -9.28%

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