[KLUANG] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 60.18%
YoY- -111.83%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 6,888 8,145 6,351 6,199 10,276 7,289 6,104 2.03%
PBT 10,803 11,320 10,733 -1,778 18,203 17,233 12,754 -2.72%
Tax -606 -795 -276 -229 -1,241 -560 -928 -6.85%
NP 10,197 10,525 10,457 -2,007 16,962 16,673 11,826 -2.43%
-
NP to SH 10,197 10,525 10,457 -2,007 16,962 16,673 11,826 -2.43%
-
Tax Rate 5.61% 7.02% 2.57% - 6.82% 3.25% 7.28% -
Total Cost -3,309 -2,380 -4,106 8,206 -6,686 -9,384 -5,722 -8.71%
-
Net Worth 404,521 373,685 379,372 355,156 349,746 365,884 337,662 3.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 680 1,288 - - - 439 - -
Div Payout % 6.67% 12.24% - - - 2.64% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 404,521 373,685 379,372 355,156 349,746 365,884 337,662 3.05%
NOSH 60,233 60,727 60,218 60,196 60,104 60,209 60,250 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 148.04% 129.22% 164.65% -32.38% 165.06% 228.74% 193.74% -
ROE 2.52% 2.82% 2.76% -0.57% 4.85% 4.56% 3.50% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.44 13.41 10.55 10.30 17.10 12.11 10.13 2.04%
EPS 16.93 17.33 17.36 -3.33 28.22 27.69 19.63 -2.43%
DPS 1.13 2.13 0.00 0.00 0.00 0.73 0.00 -
NAPS 6.7159 6.1535 6.2999 5.90 5.819 6.0769 5.6043 3.05%
Adjusted Per Share Value based on latest NOSH - 60,196
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.90 12.89 10.05 9.81 16.27 11.54 9.66 2.03%
EPS 16.14 16.66 16.55 -3.18 26.85 26.39 18.72 -2.43%
DPS 1.08 2.04 0.00 0.00 0.00 0.70 0.00 -
NAPS 6.4035 5.9154 6.0054 5.6221 5.5364 5.7919 5.3451 3.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.87 2.40 2.20 2.28 2.30 2.69 2.85 -
P/RPS 25.10 17.89 20.86 22.14 13.45 22.22 28.13 -1.87%
P/EPS 16.95 13.85 12.67 -68.38 8.15 9.71 14.52 2.61%
EY 5.90 7.22 7.89 -1.46 12.27 10.29 6.89 -2.54%
DY 0.39 0.89 0.00 0.00 0.00 0.27 0.00 -
P/NAPS 0.43 0.39 0.35 0.39 0.40 0.44 0.51 -2.80%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 24/11/11 30/11/10 24/11/09 27/11/08 21/11/07 29/11/06 -
Price 2.91 2.58 2.87 2.01 1.98 2.75 2.63 -
P/RPS 25.45 19.24 27.21 19.52 11.58 22.72 25.96 -0.32%
P/EPS 17.19 14.89 16.53 -60.29 7.02 9.93 13.40 4.23%
EY 5.82 6.72 6.05 -1.66 14.25 10.07 7.46 -4.04%
DY 0.39 0.83 0.00 0.00 0.00 0.27 0.00 -
P/NAPS 0.43 0.42 0.46 0.34 0.34 0.45 0.47 -1.47%

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