[KLUANG] YoY TTM Result on 30-Sep-2002 [#1]

Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 0.16%
YoY- 27.15%
Quarter Report
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Revenue 5,814 7,696 5,731 4,397 3,006 14.09%
PBT 4,570 14,952 9,851 7,181 5,424 -3.36%
Tax -698 -2,494 -1,278 -831 192 -
NP 3,872 12,458 8,573 6,350 5,616 -7.16%
-
NP to SH 3,872 12,543 8,573 6,350 4,994 -4.95%
-
Tax Rate 15.27% 16.68% 12.97% 11.57% -3.54% -
Total Cost 1,942 -4,762 -2,842 -1,953 -2,610 -
-
Net Worth 181,558 121,138 109,027 100,711 86,807 15.89%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Div 678 794 397 100 1,003 -7.52%
Div Payout % 17.51% 6.33% 4.63% 1.58% 20.09% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Net Worth 181,558 121,138 109,027 100,711 86,807 15.89%
NOSH 60,519 2,005 2,006 2,005 2,006 97.58%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
NP Margin 66.60% 161.88% 149.59% 144.42% 186.83% -
ROE 2.13% 10.35% 7.86% 6.31% 5.75% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
RPS 9.61 383.67 285.69 219.19 149.84 -42.25%
EPS 6.40 625.31 427.36 316.55 248.93 -51.89%
DPS 1.12 39.60 19.80 5.00 50.00 -53.20%
NAPS 3.00 60.3918 54.35 50.2054 43.27 -41.34%
Adjusted Per Share Value based on latest NOSH - 2,005
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
RPS 9.20 12.18 9.07 6.96 4.76 14.07%
EPS 6.13 19.86 13.57 10.05 7.91 -4.96%
DPS 1.07 1.26 0.63 0.16 1.59 -7.61%
NAPS 2.874 1.9176 1.7259 1.5942 1.3741 15.89%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 29/09/00 -
Price 2.65 4.07 3.02 3.23 2.17 -
P/RPS 27.58 1.06 1.06 1.47 1.45 80.17%
P/EPS 41.42 0.65 0.71 1.02 0.87 116.44%
EY 2.41 153.64 141.51 98.00 114.72 -53.79%
DY 0.42 9.73 6.56 1.55 23.04 -55.08%
P/NAPS 0.88 0.07 0.06 0.06 0.05 77.40%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Date 23/11/05 30/11/04 19/11/03 27/11/02 30/11/00 -
Price 2.52 4.20 3.10 3.20 1.83 -
P/RPS 26.23 1.09 1.09 1.46 1.22 84.64%
P/EPS 39.39 0.67 0.73 1.01 0.74 121.33%
EY 2.54 148.88 137.86 98.92 136.03 -54.87%
DY 0.44 9.43 6.39 1.56 27.32 -56.18%
P/NAPS 0.84 0.07 0.06 0.06 0.04 83.78%

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