[KLUANG] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 1.75%
YoY- 595.32%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 6,638 7,634 9,333 6,577 5,646 7,650 6,285 0.91%
PBT 2,291 3,709 23,418 14,967 2,856 11,138 16,217 -27.82%
Tax -480 -592 -1,097 -407 -762 -3,192 -723 -6.59%
NP 1,811 3,117 22,321 14,560 2,094 7,946 15,494 -30.06%
-
NP to SH 1,811 3,117 22,321 14,560 2,094 8,031 15,494 -30.06%
-
Tax Rate 20.95% 15.96% 4.68% 2.72% 26.68% 28.66% 4.46% -
Total Cost 4,827 4,517 -12,988 -7,983 3,552 -296 -9,209 -
-
Net Worth 373,272 309,284 352,431 352,591 193,096 125,031 117,870 21.17%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 439 - - 678 1,191 -
Div Payout % - - 1.97% - - 8.44% 7.69% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 373,272 309,284 352,431 352,591 193,096 125,031 117,870 21.17%
NOSH 60,249 60,165 60,170 60,182 60,083 2,006 2,006 76.26%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 27.28% 40.83% 239.16% 221.38% 37.09% 103.87% 246.52% -
ROE 0.49% 1.01% 6.33% 4.13% 1.08% 6.42% 13.14% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 11.02 12.69 15.51 10.93 9.40 381.31 313.31 -42.74%
EPS 3.01 5.18 37.10 24.19 3.49 400.31 772.37 -60.31%
DPS 0.00 0.00 0.73 0.00 0.00 33.80 59.40 -
NAPS 6.1954 5.1406 5.8572 5.8587 3.2138 62.322 58.7582 -31.25%
Adjusted Per Share Value based on latest NOSH - 60,182
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 10.68 12.28 15.01 10.58 9.08 12.31 10.11 0.91%
EPS 2.91 5.01 35.91 23.42 3.37 12.92 24.92 -30.07%
DPS 0.00 0.00 0.71 0.00 0.00 1.09 1.92 -
NAPS 6.0046 4.9753 5.6694 5.6719 3.1062 2.0113 1.8961 21.17%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.27 1.79 2.66 2.60 2.21 4.08 4.73 -
P/RPS 20.60 14.11 17.15 23.79 23.52 1.07 1.51 54.54%
P/EPS 75.52 34.55 7.17 10.75 63.41 1.02 0.61 123.16%
EY 1.32 2.89 13.95 9.31 1.58 98.11 163.29 -55.18%
DY 0.00 0.00 0.27 0.00 0.00 8.28 12.56 -
P/NAPS 0.37 0.35 0.45 0.44 0.69 0.07 0.08 29.06%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 29/05/09 30/05/08 29/05/07 30/05/06 19/05/05 25/05/04 -
Price 2.24 1.92 2.73 2.75 2.25 3.34 5.07 -
P/RPS 20.33 15.13 17.60 25.16 23.94 0.88 1.62 52.41%
P/EPS 74.52 37.06 7.36 11.37 64.56 0.83 0.66 119.76%
EY 1.34 2.70 13.59 8.80 1.55 119.85 152.34 -54.54%
DY 0.00 0.00 0.27 0.00 0.00 10.12 11.72 -
P/NAPS 0.36 0.37 0.47 0.47 0.70 0.05 0.09 25.97%

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