[KLUANG] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 27.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Revenue 6,450 5,566 8,052 5,877 3,035 4,987 2,499 17.11%
PBT 14,722 771 16,330 11,639 2,054 10,759 2,096 38.36%
Tax -413 -914 -3,149 -718 5,796 -969 237 -
NP 14,309 -143 13,181 10,921 7,850 9,790 2,333 35.27%
-
NP to SH 14,309 -143 13,266 10,921 7,850 9,790 1,711 42.44%
-
Tax Rate 2.81% 118.55% 19.28% 6.17% -282.18% 9.01% -11.31% -
Total Cost -7,859 5,709 -5,129 -5,044 -4,815 -4,803 166 -
-
Net Worth 338,288 193,349 126,537 113,633 93,162 103,014 92,173 24.18%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Div - 678 397 794 - 200 1,003 -
Div Payout % - 0.00% 2.99% 7.27% - 2.05% 58.63% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Net Worth 338,288 193,349 126,537 113,633 93,162 103,014 92,173 24.18%
NOSH 60,187 60,171 2,006 2,006 2,016 2,006 2,115 74.68%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
NP Margin 221.84% -2.57% 163.70% 185.83% 258.65% 196.31% 93.36% -
ROE 4.23% -0.07% 10.48% 9.61% 8.43% 9.50% 1.86% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
RPS 10.72 9.25 401.39 292.97 150.54 248.60 118.15 -32.95%
EPS 23.77 -0.24 661.31 544.41 389.37 488.02 80.90 -18.45%
DPS 0.00 1.13 19.80 39.60 0.00 10.00 47.43 -
NAPS 5.6206 3.2133 63.0788 56.6461 46.21 51.3516 43.58 -28.90%
Adjusted Per Share Value based on latest NOSH - 2,006
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
RPS 10.38 8.95 12.95 9.45 4.88 8.02 4.02 17.11%
EPS 23.02 -0.23 21.34 17.57 12.63 15.75 2.75 42.47%
DPS 0.00 1.09 0.64 1.28 0.00 0.32 1.61 -
NAPS 5.4418 3.1103 2.0355 1.8279 1.4987 1.6571 1.4827 24.18%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 31/12/02 21/12/00 -
Price 2.67 2.50 3.93 3.27 2.87 3.00 1.38 -
P/RPS 24.91 27.03 0.98 1.12 1.91 1.21 1.17 66.44%
P/EPS 11.23 -1,051.95 0.59 0.60 0.74 0.61 1.71 36.82%
EY 8.90 -0.10 168.27 166.49 135.67 162.67 58.62 -26.95%
DY 0.00 0.45 5.04 12.11 0.00 3.33 34.37 -
P/NAPS 0.48 0.78 0.06 0.06 0.06 0.06 0.03 58.70%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Date 23/02/07 27/02/06 21/02/05 26/02/04 27/02/02 28/02/03 19/03/01 -
Price 2.86 2.35 4.22 3.17 2.40 2.73 1.60 -
P/RPS 26.69 25.40 1.05 1.08 1.59 1.10 1.35 64.40%
P/EPS 12.03 -988.84 0.64 0.58 0.62 0.56 1.98 35.06%
EY 8.31 -0.10 156.71 171.74 162.24 178.76 50.56 -25.97%
DY 0.00 0.48 4.69 12.49 0.00 3.66 29.64 -
P/NAPS 0.51 0.73 0.07 0.06 0.05 0.05 0.04 52.81%

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