[KLUANG] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 87.15%
YoY- -102.21%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 6,738 7,796 6,851 6,377 9,130 8,087 6,450 0.73%
PBT 11,706 8,565 12,874 133 12,562 18,746 14,722 -3.74%
Tax -510 -865 -297 -391 -901 -769 -413 3.57%
NP 11,196 7,700 12,577 -258 11,661 17,977 14,309 -4.00%
-
NP to SH 11,196 7,700 12,577 -258 11,661 17,977 14,309 -4.00%
-
Tax Rate 4.36% 10.10% 2.31% 293.98% 7.17% 4.10% 2.81% -
Total Cost -4,458 96 -5,726 6,635 -2,531 -9,890 -7,859 -9.00%
-
Net Worth 409,902 369,252 391,072 367,037 317,052 359,035 338,288 3.24%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 680 1,288 - - - 439 - -
Div Payout % 6.08% 16.73% - - - 2.44% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 409,902 369,252 391,072 367,037 317,052 359,035 338,288 3.24%
NOSH 60,253 60,333 60,161 60,299 60,434 60,163 60,187 0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 166.16% 98.77% 183.58% -4.05% 127.72% 222.30% 221.84% -
ROE 2.73% 2.09% 3.22% -0.07% 3.68% 5.01% 4.23% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.18 12.92 11.39 10.58 15.11 13.44 10.72 0.70%
EPS 18.58 12.76 20.91 -0.43 19.30 29.88 23.77 -4.01%
DPS 1.13 2.13 0.00 0.00 0.00 0.73 0.00 -
NAPS 6.803 6.1202 6.5004 6.0869 5.2462 5.9677 5.6206 3.23%
Adjusted Per Share Value based on latest NOSH - 60,299
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.84 12.54 11.02 10.26 14.69 13.01 10.38 0.72%
EPS 18.01 12.39 20.23 -0.42 18.76 28.92 23.02 -4.00%
DPS 1.09 2.07 0.00 0.00 0.00 0.71 0.00 -
NAPS 6.5938 5.9399 6.2909 5.9043 5.1002 5.7756 5.4418 3.24%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.95 2.65 2.89 2.20 1.88 2.84 2.67 -
P/RPS 26.38 20.51 25.38 20.80 12.44 21.13 24.91 0.95%
P/EPS 15.88 20.76 13.82 -514.18 9.74 9.50 11.23 5.93%
EY 6.30 4.82 7.23 -0.19 10.26 10.52 8.90 -5.59%
DY 0.38 0.80 0.00 0.00 0.00 0.26 0.00 -
P/NAPS 0.43 0.43 0.44 0.36 0.36 0.48 0.48 -1.81%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 22/02/10 25/02/09 22/02/08 23/02/07 -
Price 3.00 2.72 2.65 2.29 1.81 2.80 2.86 -
P/RPS 26.83 21.05 23.27 21.65 11.98 20.83 26.69 0.08%
P/EPS 16.15 21.31 12.68 -535.22 9.38 9.37 12.03 5.02%
EY 6.19 4.69 7.89 -0.19 10.66 10.67 8.31 -4.78%
DY 0.38 0.78 0.00 0.00 0.00 0.26 0.00 -
P/NAPS 0.44 0.44 0.41 0.38 0.35 0.47 0.51 -2.42%

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