[KLUANG] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 5.76%
YoY- 21.47%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Revenue 8,087 6,450 5,566 8,052 5,877 3,035 4,987 10.14%
PBT 18,746 14,722 771 16,330 11,639 2,054 10,759 11.73%
Tax -769 -413 -914 -3,149 -718 5,796 -969 -4.51%
NP 17,977 14,309 -143 13,181 10,921 7,850 9,790 12.91%
-
NP to SH 17,977 14,309 -143 13,266 10,921 7,850 9,790 12.91%
-
Tax Rate 4.10% 2.81% 118.55% 19.28% 6.17% -282.18% 9.01% -
Total Cost -9,890 -7,859 5,709 -5,129 -5,044 -4,815 -4,803 15.53%
-
Net Worth 359,035 338,288 193,349 126,537 113,633 93,162 103,014 28.34%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Div 439 - 678 397 794 - 200 17.01%
Div Payout % 2.44% - 0.00% 2.99% 7.27% - 2.05% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Net Worth 359,035 338,288 193,349 126,537 113,633 93,162 103,014 28.34%
NOSH 60,163 60,187 60,171 2,006 2,006 2,016 2,006 97.35%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
NP Margin 222.30% 221.84% -2.57% 163.70% 185.83% 258.65% 196.31% -
ROE 5.01% 4.23% -0.07% 10.48% 9.61% 8.43% 9.50% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
RPS 13.44 10.72 9.25 401.39 292.97 150.54 248.60 -44.18%
EPS 29.88 23.77 -0.24 661.31 544.41 389.37 488.02 -42.78%
DPS 0.73 0.00 1.13 19.80 39.60 0.00 10.00 -40.73%
NAPS 5.9677 5.6206 3.2133 63.0788 56.6461 46.21 51.3516 -34.96%
Adjusted Per Share Value based on latest NOSH - 2,006
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
RPS 13.01 10.38 8.95 12.95 9.45 4.88 8.02 10.15%
EPS 28.92 23.02 -0.23 21.34 17.57 12.63 15.75 12.91%
DPS 0.71 0.00 1.09 0.64 1.28 0.00 0.32 17.26%
NAPS 5.7756 5.4418 3.1103 2.0355 1.8279 1.4987 1.6571 28.34%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 31/12/02 -
Price 2.84 2.67 2.50 3.93 3.27 2.87 3.00 -
P/RPS 21.13 24.91 27.03 0.98 1.12 1.91 1.21 77.12%
P/EPS 9.50 11.23 -1,051.95 0.59 0.60 0.74 0.61 73.12%
EY 10.52 8.90 -0.10 168.27 166.49 135.67 162.67 -42.15%
DY 0.26 0.00 0.45 5.04 12.11 0.00 3.33 -39.93%
P/NAPS 0.48 0.48 0.78 0.06 0.06 0.06 0.06 51.53%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Date 22/02/08 23/02/07 27/02/06 21/02/05 26/02/04 27/02/02 28/02/03 -
Price 2.80 2.86 2.35 4.22 3.17 2.40 2.73 -
P/RPS 20.83 26.69 25.40 1.05 1.08 1.59 1.10 80.01%
P/EPS 9.37 12.03 -988.84 0.64 0.58 0.62 0.56 75.62%
EY 10.67 8.31 -0.10 156.71 171.74 162.24 178.76 -43.07%
DY 0.26 0.00 0.48 4.69 12.49 0.00 3.66 -41.05%
P/NAPS 0.47 0.51 0.73 0.07 0.06 0.05 0.05 56.50%

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