[KLUANG] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -46.27%
YoY- -66.68%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 5,953 6,256 4,660 6,162 6,641 7,448 6,052 -1.09%
PBT 5,512 5,318 2,668 5,541 9,092 14,858 6,552 -10.89%
Tax -976 -1,310 -152 -1,002 -1,296 -1,486 -1,368 -20.17%
NP 4,536 4,008 2,516 4,539 7,796 13,372 5,184 -8.52%
-
NP to SH 4,536 4,008 2,516 4,189 7,796 13,372 5,184 -8.52%
-
Tax Rate 17.71% 24.63% 5.70% 18.08% 14.25% 10.00% 20.88% -
Total Cost 1,417 2,248 2,144 1,623 -1,154 -5,924 868 38.68%
-
Net Worth 213,902 193,627 181,558 177,243 125,015 126,536 121,138 46.14%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 18,778 904 - - -
Div Payout % - - - 448.28% 11.60% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 213,902 193,627 181,558 177,243 125,015 126,536 121,138 46.14%
NOSH 66,557 60,258 60,519 55,557 2,005 2,006 2,005 935.09%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 76.19% 64.07% 53.99% 73.66% 117.39% 179.54% 85.66% -
ROE 2.12% 2.07% 1.39% 2.36% 6.24% 10.57% 4.28% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.94 10.38 7.70 11.09 331.08 371.29 301.71 -90.44%
EPS 7.53 6.66 4.20 7.54 388.64 666.60 258.44 -90.55%
DPS 0.00 0.00 0.00 33.80 45.07 0.00 0.00 -
NAPS 3.2138 3.2133 3.00 3.1903 62.322 63.0788 60.3918 -85.87%
Adjusted Per Share Value based on latest NOSH - 76,405
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.42 9.90 7.38 9.75 10.51 11.79 9.58 -1.11%
EPS 7.18 6.34 3.98 6.63 12.34 21.17 8.21 -8.55%
DPS 0.00 0.00 0.00 29.73 1.43 0.00 0.00 -
NAPS 3.386 3.0651 2.874 2.8057 1.979 2.003 1.9176 46.14%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.21 2.50 2.65 2.82 4.08 3.93 4.07 -
P/RPS 24.71 24.08 34.42 25.43 1.23 1.06 1.35 595.76%
P/EPS 32.43 37.59 63.74 37.40 1.05 0.59 1.57 654.22%
EY 3.08 2.66 1.57 2.67 95.25 169.62 63.50 -86.72%
DY 0.00 0.00 0.00 11.99 11.05 0.00 0.00 -
P/NAPS 0.69 0.78 0.88 0.88 0.07 0.06 0.07 360.36%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 23/11/05 30/08/05 19/05/05 21/02/05 30/11/04 -
Price 2.25 2.35 2.52 2.72 3.34 4.22 4.20 -
P/RPS 25.15 22.64 32.73 24.52 1.01 1.14 1.39 590.42%
P/EPS 33.01 35.33 60.62 36.07 0.86 0.63 1.63 644.33%
EY 3.03 2.83 1.65 2.77 116.36 157.96 61.53 -86.58%
DY 0.00 0.00 0.00 12.43 13.49 0.00 0.00 -
P/NAPS 0.70 0.73 0.84 0.85 0.05 0.07 0.07 364.81%

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