[KLUANG] YoY TTM Result on 31-Mar-2008 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 24.16%
YoY- 53.3%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 7,073 6,638 7,634 9,333 6,577 5,646 7,650 -1.29%
PBT 16,137 2,291 3,709 23,418 14,967 2,856 11,138 6.37%
Tax -236 -480 -592 -1,097 -407 -762 -3,192 -35.20%
NP 15,901 1,811 3,117 22,321 14,560 2,094 7,946 12.25%
-
NP to SH 15,901 1,811 3,117 22,321 14,560 2,094 8,031 12.05%
-
Tax Rate 1.46% 20.95% 15.96% 4.68% 2.72% 26.68% 28.66% -
Total Cost -8,828 4,827 4,517 -12,988 -7,983 3,552 -296 76.05%
-
Net Worth 384,862 373,272 309,284 352,431 352,591 193,096 125,031 20.59%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 602 - - 439 - - 678 -1.96%
Div Payout % 3.79% - - 1.97% - - 8.44% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 384,862 373,272 309,284 352,431 352,591 193,096 125,031 20.59%
NOSH 60,211 60,249 60,165 60,170 60,182 60,083 2,006 76.24%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 224.81% 27.28% 40.83% 239.16% 221.38% 37.09% 103.87% -
ROE 4.13% 0.49% 1.01% 6.33% 4.13% 1.08% 6.42% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 11.75 11.02 12.69 15.51 10.93 9.40 381.31 -43.99%
EPS 26.41 3.01 5.18 37.10 24.19 3.49 400.31 -36.42%
DPS 1.00 0.00 0.00 0.73 0.00 0.00 33.80 -44.37%
NAPS 6.3918 6.1954 5.1406 5.8572 5.8587 3.2138 62.322 -31.57%
Adjusted Per Share Value based on latest NOSH - 60,170
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 11.20 10.51 12.08 14.77 10.41 8.94 12.11 -1.29%
EPS 25.17 2.87 4.93 35.33 23.05 3.31 12.71 12.05%
DPS 0.95 0.00 0.00 0.70 0.00 0.00 1.07 -1.96%
NAPS 6.0923 5.9088 4.8959 5.5789 5.5814 3.0567 1.9792 20.59%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.70 2.27 1.79 2.66 2.60 2.21 4.08 -
P/RPS 22.98 20.60 14.11 17.15 23.79 23.52 1.07 66.68%
P/EPS 10.22 75.52 34.55 7.17 10.75 63.41 1.02 46.80%
EY 9.78 1.32 2.89 13.95 9.31 1.58 98.11 -31.89%
DY 0.37 0.00 0.00 0.27 0.00 0.00 8.28 -40.41%
P/NAPS 0.42 0.37 0.35 0.45 0.44 0.69 0.07 34.78%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 20/05/10 29/05/09 30/05/08 29/05/07 30/05/06 19/05/05 -
Price 2.67 2.24 1.92 2.73 2.75 2.25 3.34 -
P/RPS 22.73 20.33 15.13 17.60 25.16 23.94 0.88 71.88%
P/EPS 10.11 74.52 37.06 7.36 11.37 64.56 0.83 51.65%
EY 9.89 1.34 2.70 13.59 8.80 1.55 119.85 -34.00%
DY 0.37 0.00 0.00 0.27 0.00 0.00 10.12 -42.37%
P/NAPS 0.42 0.36 0.37 0.47 0.47 0.70 0.05 42.55%

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