[KLUANG] YoY TTM Result on 31-Mar-2011 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 26.43%
YoY- 778.02%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 27,508 6,478 7,563 7,073 6,638 7,634 9,333 19.73%
PBT 24,212 7,238 9,516 16,137 2,291 3,709 23,418 0.55%
Tax 4,260 -503 -865 -236 -480 -592 -1,097 -
NP 28,472 6,735 8,651 15,901 1,811 3,117 22,321 4.13%
-
NP to SH 10,772 6,735 8,651 15,901 1,811 3,117 22,321 -11.42%
-
Tax Rate -17.59% 6.95% 9.09% 1.46% 20.95% 15.96% 4.68% -
Total Cost -964 -257 -1,088 -8,828 4,827 4,517 -12,988 -35.16%
-
Net Worth 432,702 424,167 386,139 384,862 373,272 309,284 352,431 3.47%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 11,964 680 686 602 - - 439 73.43%
Div Payout % 111.07% 10.11% 7.93% 3.79% - - 1.97% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 432,702 424,167 386,139 384,862 373,272 309,284 352,431 3.47%
NOSH 63,171 60,180 60,206 60,211 60,249 60,165 60,170 0.81%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 103.50% 103.97% 114.39% 224.81% 27.28% 40.83% 239.16% -
ROE 2.49% 1.59% 2.24% 4.13% 0.49% 1.01% 6.33% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 43.54 10.76 12.56 11.75 11.02 12.69 15.51 18.76%
EPS 17.05 11.19 14.37 26.41 3.01 5.18 37.10 -12.14%
DPS 18.94 1.13 1.13 1.00 0.00 0.00 0.73 72.01%
NAPS 6.8496 7.0483 6.4136 6.3918 6.1954 5.1406 5.8572 2.64%
Adjusted Per Share Value based on latest NOSH - 60,211
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 44.25 10.42 12.17 11.38 10.68 12.28 15.01 19.73%
EPS 17.33 10.83 13.92 25.58 2.91 5.01 35.91 -11.42%
DPS 19.25 1.09 1.10 0.97 0.00 0.00 0.71 73.28%
NAPS 6.9606 6.8233 6.2116 6.191 6.0046 4.9753 5.6694 3.47%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.55 3.01 2.66 2.70 2.27 1.79 2.66 -
P/RPS 8.15 27.96 21.18 22.98 20.60 14.11 17.15 -11.65%
P/EPS 20.82 26.90 18.51 10.22 75.52 34.55 7.17 19.43%
EY 4.80 3.72 5.40 9.78 1.32 2.89 13.95 -16.28%
DY 5.34 0.38 0.42 0.37 0.00 0.00 0.27 64.41%
P/NAPS 0.52 0.43 0.41 0.42 0.37 0.35 0.45 2.43%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 30/05/13 29/05/12 31/05/11 20/05/10 29/05/09 30/05/08 -
Price 3.80 3.15 2.68 2.67 2.24 1.92 2.73 -
P/RPS 8.73 29.26 21.33 22.73 20.33 15.13 17.60 -11.02%
P/EPS 22.28 28.15 18.65 10.11 74.52 37.06 7.36 20.26%
EY 4.49 3.55 5.36 9.89 1.34 2.70 13.59 -16.84%
DY 4.98 0.36 0.42 0.37 0.00 0.00 0.27 62.51%
P/NAPS 0.55 0.45 0.42 0.42 0.36 0.37 0.47 2.65%

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