[KLUANG] YoY TTM Result on 31-Mar-2002 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -56.18%
YoY- -55.38%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 7,650 6,285 5,365 3,468 2,260 2,848 21.83%
PBT 11,138 16,217 9,724 1,213 4,659 3,797 24.00%
Tax -3,192 -723 -1,077 2,227 3,050 363 -
NP 7,946 15,494 8,647 3,440 7,709 4,160 13.80%
-
NP to SH 8,031 15,494 8,647 3,440 7,709 3,538 17.80%
-
Tax Rate 28.66% 4.46% 11.08% -183.59% -65.46% -9.56% -
Total Cost -296 -9,209 -3,282 28 -5,449 -1,312 -25.74%
-
Net Worth 125,031 117,870 102,794 92,355 294,511 80,992 9.06%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 678 1,191 300 - 1,003 - -
Div Payout % 8.44% 7.69% 3.48% - 13.01% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 125,031 117,870 102,794 92,355 294,511 80,992 9.06%
NOSH 2,006 2,006 2,006 2,007 6,348 2,006 0.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 103.87% 246.52% 161.17% 99.19% 341.11% 146.07% -
ROE 6.42% 13.14% 8.41% 3.72% 2.62% 4.37% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 381.31 313.31 267.34 172.73 35.60 141.94 21.83%
EPS 400.31 772.37 430.88 171.34 121.43 176.33 17.80%
DPS 33.80 59.40 15.00 0.00 15.80 0.00 -
NAPS 62.322 58.7582 51.2228 46.00 46.39 40.3661 9.06%
Adjusted Per Share Value based on latest NOSH - 2,007
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 12.31 10.11 8.63 5.58 3.64 4.58 21.85%
EPS 12.92 24.92 13.91 5.53 12.40 5.69 17.81%
DPS 1.09 1.92 0.48 0.00 1.61 0.00 -
NAPS 2.0113 1.8961 1.6536 1.4857 4.7376 1.3029 9.06%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.08 4.73 2.77 2.90 1.83 2.67 -
P/RPS 1.07 1.51 1.04 1.68 5.14 1.88 -10.65%
P/EPS 1.02 0.61 0.64 1.69 1.51 1.51 -7.54%
EY 98.11 163.29 155.55 59.08 66.35 66.04 8.23%
DY 8.28 12.56 5.42 0.00 8.63 0.00 -
P/NAPS 0.07 0.08 0.05 0.06 0.04 0.07 0.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 19/05/05 25/05/04 21/05/03 31/05/02 30/05/01 - -
Price 3.34 5.07 2.70 2.67 1.70 0.00 -
P/RPS 0.88 1.62 1.01 1.55 4.78 0.00 -
P/EPS 0.83 0.66 0.63 1.56 1.40 0.00 -
EY 119.85 152.34 159.59 64.17 71.43 0.00 -
DY 10.12 11.72 5.56 0.00 9.29 0.00 -
P/NAPS 0.05 0.09 0.05 0.06 0.04 0.00 -

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