[KLUANG] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 31.04%
YoY- 47.84%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 10,449 10,254 8,080 6,742 6,994 7,564 5,892 46.46%
PBT 22,682 21,240 20,588 15,129 11,630 14,006 12,172 51.37%
Tax -1,282 -1,126 -1,008 -465 -440 -518 -628 60.85%
NP 21,400 20,114 19,580 14,664 11,190 13,488 11,544 50.84%
-
NP to SH 21,400 20,114 19,580 14,664 11,190 13,488 11,544 50.84%
-
Tax Rate 5.65% 5.30% 4.90% 3.07% 3.78% 3.70% 5.16% -
Total Cost -10,950 -9,860 -11,500 -7,922 -4,196 -5,924 -5,652 55.34%
-
Net Worth 352,486 359,169 365,884 364,222 352,740 338,440 337,662 2.90%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 352,486 359,169 365,884 364,222 352,740 338,440 337,662 2.90%
NOSH 60,179 60,185 60,209 60,201 60,208 60,214 60,250 -0.07%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 204.80% 196.16% 242.33% 217.50% 159.99% 178.32% 195.93% -
ROE 6.07% 5.60% 5.35% 4.03% 3.17% 3.99% 3.42% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 17.36 17.04 13.42 11.20 11.62 12.56 9.78 46.55%
EPS 35.56 33.42 32.52 24.36 18.59 22.40 19.16 50.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8572 5.9677 6.0769 6.0501 5.8587 5.6206 5.6043 2.98%
Adjusted Per Share Value based on latest NOSH - 60,191
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 16.54 16.23 12.79 10.67 11.07 11.97 9.33 46.42%
EPS 33.88 31.84 30.99 23.21 17.71 21.35 18.27 50.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5798 5.6856 5.7919 5.7656 5.5838 5.3574 5.3451 2.90%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.66 2.84 2.69 2.72 2.60 2.67 2.85 -
P/RPS 15.32 16.67 20.04 24.29 22.38 21.25 29.14 -34.83%
P/EPS 7.48 8.50 8.27 11.17 13.99 11.92 14.87 -36.72%
EY 13.37 11.77 12.09 8.96 7.15 8.39 6.72 58.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.44 0.45 0.44 0.48 0.51 -7.99%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 22/02/08 21/11/07 29/08/07 29/05/07 23/02/07 29/11/06 -
Price 2.73 2.80 2.75 2.45 2.75 2.86 2.63 -
P/RPS 15.72 16.43 20.49 21.88 23.67 22.77 26.89 -30.06%
P/EPS 7.68 8.38 8.46 10.06 14.80 12.77 13.73 -32.08%
EY 13.03 11.94 11.83 9.94 6.76 7.83 7.29 47.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.45 0.40 0.47 0.51 0.47 0.00%

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