[KLUANG] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 41.87%
YoY- 79.18%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 6,577 5,646 7,650 6,285 5,365 3,468 2,260 19.47%
PBT 14,967 2,856 11,138 16,217 9,724 1,213 4,659 21.46%
Tax -407 -762 -3,192 -723 -1,077 2,227 3,050 -
NP 14,560 2,094 7,946 15,494 8,647 3,440 7,709 11.17%
-
NP to SH 14,560 2,094 8,031 15,494 8,647 3,440 7,709 11.17%
-
Tax Rate 2.72% 26.68% 28.66% 4.46% 11.08% -183.59% -65.46% -
Total Cost -7,983 3,552 -296 -9,209 -3,282 28 -5,449 6.56%
-
Net Worth 352,591 193,096 125,031 117,870 102,794 92,355 294,511 3.04%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 678 1,191 300 - 1,003 -
Div Payout % - - 8.44% 7.69% 3.48% - 13.01% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 352,591 193,096 125,031 117,870 102,794 92,355 294,511 3.04%
NOSH 60,182 60,083 2,006 2,006 2,006 2,007 6,348 45.45%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 221.38% 37.09% 103.87% 246.52% 161.17% 99.19% 341.11% -
ROE 4.13% 1.08% 6.42% 13.14% 8.41% 3.72% 2.62% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 10.93 9.40 381.31 313.31 267.34 172.73 35.60 -17.85%
EPS 24.19 3.49 400.31 772.37 430.88 171.34 121.43 -23.56%
DPS 0.00 0.00 33.80 59.40 15.00 0.00 15.80 -
NAPS 5.8587 3.2138 62.322 58.7582 51.2228 46.00 46.39 -29.15%
Adjusted Per Share Value based on latest NOSH - 2,006
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 10.58 9.08 12.31 10.11 8.63 5.58 3.64 19.45%
EPS 23.42 3.37 12.92 24.92 13.91 5.53 12.40 11.17%
DPS 0.00 0.00 1.09 1.92 0.48 0.00 1.61 -
NAPS 5.6719 3.1062 2.0113 1.8961 1.6536 1.4857 4.7376 3.04%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.60 2.21 4.08 4.73 2.77 2.90 1.83 -
P/RPS 23.79 23.52 1.07 1.51 1.04 1.68 5.14 29.07%
P/EPS 10.75 63.41 1.02 0.61 0.64 1.69 1.51 38.67%
EY 9.31 1.58 98.11 163.29 155.55 59.08 66.35 -27.90%
DY 0.00 0.00 8.28 12.56 5.42 0.00 8.63 -
P/NAPS 0.44 0.69 0.07 0.08 0.05 0.06 0.04 49.10%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 30/05/06 19/05/05 25/05/04 21/05/03 31/05/02 30/05/01 -
Price 2.75 2.25 3.34 5.07 2.70 2.67 1.70 -
P/RPS 25.16 23.94 0.88 1.62 1.01 1.55 4.78 31.87%
P/EPS 11.37 64.56 0.83 0.66 0.63 1.56 1.40 41.75%
EY 8.80 1.55 119.85 152.34 159.59 64.17 71.43 -29.44%
DY 0.00 0.00 10.12 11.72 5.56 0.00 9.29 -
P/NAPS 0.47 0.70 0.05 0.09 0.05 0.06 0.04 50.75%

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