[KLUANG] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -3.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Revenue 6,104 5,814 7,696 5,731 2,488 4,397 3,006 12.52%
PBT 12,754 4,570 14,952 9,851 3,796 7,181 5,424 15.30%
Tax -928 -698 -2,494 -1,278 5,778 -831 192 -
NP 11,826 3,872 12,458 8,573 9,574 6,350 5,616 13.20%
-
NP to SH 11,826 3,872 12,543 8,573 9,574 6,350 4,994 15.44%
-
Tax Rate 7.28% 15.27% 16.68% 12.97% -152.21% 11.57% -3.54% -
Total Cost -5,722 1,942 -4,762 -2,842 -7,086 -1,953 -2,610 13.97%
-
Net Worth 337,662 181,558 121,138 109,027 93,579 100,711 86,807 25.39%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Div - 678 794 397 - 100 1,003 -
Div Payout % - 17.51% 6.33% 4.63% - 1.58% 20.09% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Net Worth 337,662 181,558 121,138 109,027 93,579 100,711 86,807 25.39%
NOSH 60,250 60,519 2,005 2,006 2,000 2,005 2,006 76.26%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
NP Margin 193.74% 66.60% 161.88% 149.59% 384.81% 144.42% 186.83% -
ROE 3.50% 2.13% 10.35% 7.86% 10.23% 6.31% 5.75% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
RPS 10.13 9.61 383.67 285.69 124.35 219.19 149.84 -36.16%
EPS 19.63 6.40 625.31 427.36 478.50 316.55 248.93 -34.50%
DPS 0.00 1.12 39.60 19.80 0.00 5.00 50.00 -
NAPS 5.6043 3.00 60.3918 54.35 46.77 50.2054 43.27 -28.85%
Adjusted Per Share Value based on latest NOSH - 2,006
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
RPS 9.82 9.35 12.38 9.22 4.00 7.07 4.84 12.50%
EPS 19.02 6.23 20.18 13.79 15.40 10.21 8.03 15.44%
DPS 0.00 1.09 1.28 0.64 0.00 0.16 1.61 -
NAPS 5.4318 2.9206 1.9487 1.7539 1.5054 1.6201 1.3964 25.39%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 28/09/01 30/09/02 29/09/00 -
Price 2.85 2.65 4.07 3.02 1.27 3.23 2.17 -
P/RPS 28.13 27.58 1.06 1.06 1.02 1.47 1.45 63.88%
P/EPS 14.52 41.42 0.65 0.71 0.27 1.02 0.87 59.82%
EY 6.89 2.41 153.64 141.51 376.77 98.00 114.72 -37.40%
DY 0.00 0.42 9.73 6.56 0.00 1.55 23.04 -
P/NAPS 0.51 0.88 0.07 0.06 0.03 0.06 0.05 47.23%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Date 29/11/06 23/11/05 30/11/04 19/11/03 26/11/01 27/11/02 30/11/00 -
Price 2.63 2.52 4.20 3.10 2.15 3.20 1.83 -
P/RPS 25.96 26.23 1.09 1.09 1.73 1.46 1.22 66.42%
P/EPS 13.40 39.39 0.67 0.73 0.45 1.01 0.74 62.01%
EY 7.46 2.54 148.88 137.86 222.56 98.92 136.03 -38.34%
DY 0.00 0.44 9.43 6.39 0.00 1.56 27.32 -
P/NAPS 0.47 0.84 0.07 0.06 0.05 0.06 0.04 50.75%

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