[KLUANG] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -103.69%
YoY- -101.08%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Revenue 9,130 8,087 6,450 5,566 8,052 5,877 3,035 17.02%
PBT 12,562 18,746 14,722 771 16,330 11,639 2,054 29.49%
Tax -901 -769 -413 -914 -3,149 -718 5,796 -
NP 11,661 17,977 14,309 -143 13,181 10,921 7,850 5.81%
-
NP to SH 11,661 17,977 14,309 -143 13,266 10,921 7,850 5.81%
-
Tax Rate 7.17% 4.10% 2.81% 118.55% 19.28% 6.17% -282.18% -
Total Cost -2,531 -9,890 -7,859 5,709 -5,129 -5,044 -4,815 -8.77%
-
Net Worth 317,052 359,035 338,288 193,349 126,537 113,633 93,162 19.10%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Div - 439 - 678 397 794 - -
Div Payout % - 2.44% - 0.00% 2.99% 7.27% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Net Worth 317,052 359,035 338,288 193,349 126,537 113,633 93,162 19.10%
NOSH 60,434 60,163 60,187 60,171 2,006 2,006 2,016 62.48%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
NP Margin 127.72% 222.30% 221.84% -2.57% 163.70% 185.83% 258.65% -
ROE 3.68% 5.01% 4.23% -0.07% 10.48% 9.61% 8.43% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
RPS 15.11 13.44 10.72 9.25 401.39 292.97 150.54 -27.97%
EPS 19.30 29.88 23.77 -0.24 661.31 544.41 389.37 -34.87%
DPS 0.00 0.73 0.00 1.13 19.80 39.60 0.00 -
NAPS 5.2462 5.9677 5.6206 3.2133 63.0788 56.6461 46.21 -26.69%
Adjusted Per Share Value based on latest NOSH - 60,171
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
RPS 14.45 12.80 10.21 8.81 12.75 9.30 4.80 17.03%
EPS 18.46 28.46 22.65 -0.23 21.00 17.29 12.43 5.80%
DPS 0.00 0.70 0.00 1.07 0.63 1.26 0.00 -
NAPS 5.0189 5.6835 5.355 3.0607 2.0031 1.7988 1.4747 19.10%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 -
Price 1.88 2.84 2.67 2.50 3.93 3.27 2.87 -
P/RPS 12.44 21.13 24.91 27.03 0.98 1.12 1.91 30.66%
P/EPS 9.74 9.50 11.23 -1,051.95 0.59 0.60 0.74 44.47%
EY 10.26 10.52 8.90 -0.10 168.27 166.49 135.67 -30.82%
DY 0.00 0.26 0.00 0.45 5.04 12.11 0.00 -
P/NAPS 0.36 0.48 0.48 0.78 0.06 0.06 0.06 29.14%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Date 25/02/09 22/02/08 23/02/07 27/02/06 21/02/05 26/02/04 27/02/02 -
Price 1.81 2.80 2.86 2.35 4.22 3.17 2.40 -
P/RPS 11.98 20.83 26.69 25.40 1.05 1.08 1.59 33.41%
P/EPS 9.38 9.37 12.03 -988.84 0.64 0.58 0.62 47.37%
EY 10.66 10.67 8.31 -0.10 156.71 171.74 162.24 -32.20%
DY 0.00 0.26 0.00 0.48 4.69 12.49 0.00 -
P/NAPS 0.35 0.47 0.51 0.73 0.07 0.06 0.05 32.01%

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