[KLUANG] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -5.28%
YoY- 46.31%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Revenue 7,289 6,104 5,814 7,696 5,731 2,488 4,397 10.63%
PBT 17,233 12,754 4,570 14,952 9,851 3,796 7,181 19.12%
Tax -560 -928 -698 -2,494 -1,278 5,778 -831 -7.58%
NP 16,673 11,826 3,872 12,458 8,573 9,574 6,350 21.28%
-
NP to SH 16,673 11,826 3,872 12,543 8,573 9,574 6,350 21.28%
-
Tax Rate 3.25% 7.28% 15.27% 16.68% 12.97% -152.21% 11.57% -
Total Cost -9,384 -5,722 1,942 -4,762 -2,842 -7,086 -1,953 36.85%
-
Net Worth 365,884 337,662 181,558 121,138 109,027 93,579 100,711 29.41%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Div 439 - 678 794 397 - 100 34.40%
Div Payout % 2.64% - 17.51% 6.33% 4.63% - 1.58% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Net Worth 365,884 337,662 181,558 121,138 109,027 93,579 100,711 29.41%
NOSH 60,209 60,250 60,519 2,005 2,006 2,000 2,005 97.40%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
NP Margin 228.74% 193.74% 66.60% 161.88% 149.59% 384.81% 144.42% -
ROE 4.56% 3.50% 2.13% 10.35% 7.86% 10.23% 6.31% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
RPS 12.11 10.13 9.61 383.67 285.69 124.35 219.19 -43.94%
EPS 27.69 19.63 6.40 625.31 427.36 478.50 316.55 -38.55%
DPS 0.73 0.00 1.12 39.60 19.80 0.00 5.00 -31.92%
NAPS 6.0769 5.6043 3.00 60.3918 54.35 46.77 50.2054 -34.43%
Adjusted Per Share Value based on latest NOSH - 2,005
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
RPS 11.73 9.82 9.35 12.38 9.22 4.00 7.07 10.65%
EPS 26.82 19.02 6.23 20.18 13.79 15.40 10.21 21.29%
DPS 0.71 0.00 1.09 1.28 0.64 0.00 0.16 34.69%
NAPS 5.8858 5.4318 2.9206 1.9487 1.7539 1.5054 1.6201 29.41%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 28/09/01 30/09/02 -
Price 2.69 2.85 2.65 4.07 3.02 1.27 3.23 -
P/RPS 22.22 28.13 27.58 1.06 1.06 1.02 1.47 72.09%
P/EPS 9.71 14.52 41.42 0.65 0.71 0.27 1.02 56.89%
EY 10.29 6.89 2.41 153.64 141.51 376.77 98.00 -36.26%
DY 0.27 0.00 0.42 9.73 6.56 0.00 1.55 -29.48%
P/NAPS 0.44 0.51 0.88 0.07 0.06 0.03 0.06 48.92%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Date 21/11/07 29/11/06 23/11/05 30/11/04 19/11/03 26/11/01 27/11/02 -
Price 2.75 2.63 2.52 4.20 3.10 2.15 3.20 -
P/RPS 22.72 25.96 26.23 1.09 1.09 1.73 1.46 73.09%
P/EPS 9.93 13.40 39.39 0.67 0.73 0.45 1.01 57.91%
EY 10.07 7.46 2.54 148.88 137.86 222.56 98.92 -36.66%
DY 0.27 0.00 0.44 9.43 6.39 0.00 1.56 -29.57%
P/NAPS 0.45 0.47 0.84 0.07 0.06 0.05 0.06 49.59%

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