[KLUANG] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -14.69%
YoY- -69.13%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Revenue 10,276 7,289 6,104 5,814 7,696 5,731 2,488 22.44%
PBT 18,203 17,233 12,754 4,570 14,952 9,851 3,796 25.07%
Tax -1,241 -560 -928 -698 -2,494 -1,278 5,778 -
NP 16,962 16,673 11,826 3,872 12,458 8,573 9,574 8.50%
-
NP to SH 16,962 16,673 11,826 3,872 12,543 8,573 9,574 8.50%
-
Tax Rate 6.82% 3.25% 7.28% 15.27% 16.68% 12.97% -152.21% -
Total Cost -6,686 -9,384 -5,722 1,942 -4,762 -2,842 -7,086 -0.82%
-
Net Worth 349,746 365,884 337,662 181,558 121,138 109,027 93,579 20.70%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Div - 439 - 678 794 397 - -
Div Payout % - 2.64% - 17.51% 6.33% 4.63% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Net Worth 349,746 365,884 337,662 181,558 121,138 109,027 93,579 20.70%
NOSH 60,104 60,209 60,250 60,519 2,005 2,006 2,000 62.53%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
NP Margin 165.06% 228.74% 193.74% 66.60% 161.88% 149.59% 384.81% -
ROE 4.85% 4.56% 3.50% 2.13% 10.35% 7.86% 10.23% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
RPS 17.10 12.11 10.13 9.61 383.67 285.69 124.35 -24.66%
EPS 28.22 27.69 19.63 6.40 625.31 427.36 478.50 -33.23%
DPS 0.00 0.73 0.00 1.12 39.60 19.80 0.00 -
NAPS 5.819 6.0769 5.6043 3.00 60.3918 54.35 46.77 -25.73%
Adjusted Per Share Value based on latest NOSH - 60,519
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
RPS 16.53 11.73 9.82 9.35 12.38 9.22 4.00 22.45%
EPS 27.29 26.82 19.02 6.23 20.18 13.79 15.40 8.51%
DPS 0.00 0.71 0.00 1.09 1.28 0.64 0.00 -
NAPS 5.6262 5.8858 5.4318 2.9206 1.9487 1.7539 1.5054 20.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 28/09/01 -
Price 2.30 2.69 2.85 2.65 4.07 3.02 1.27 -
P/RPS 13.45 22.22 28.13 27.58 1.06 1.06 1.02 44.50%
P/EPS 8.15 9.71 14.52 41.42 0.65 0.71 0.27 62.64%
EY 12.27 10.29 6.89 2.41 153.64 141.51 376.77 -38.66%
DY 0.00 0.27 0.00 0.42 9.73 6.56 0.00 -
P/NAPS 0.40 0.44 0.51 0.88 0.07 0.06 0.03 44.73%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Date 27/11/08 21/11/07 29/11/06 23/11/05 30/11/04 19/11/03 26/11/01 -
Price 1.98 2.75 2.63 2.52 4.20 3.10 2.15 -
P/RPS 11.58 22.72 25.96 26.23 1.09 1.09 1.73 31.17%
P/EPS 7.02 9.93 13.40 39.39 0.67 0.73 0.45 48.01%
EY 14.25 10.07 7.46 2.54 148.88 137.86 222.56 -32.45%
DY 0.00 0.27 0.00 0.44 9.43 6.39 0.00 -
P/NAPS 0.34 0.45 0.47 0.84 0.07 0.06 0.05 31.47%

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