[KLUANG] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 4.3%
YoY- 79.31%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 7,524 8,358 7,556 7,577 7,542 7,920 5,284 26.54%
PBT 6,540 1,988 -540 16,022 15,214 16,902 18,268 -49.54%
Tax -721 -846 -796 -761 -582 -638 -660 6.06%
NP 5,818 1,142 -1,336 15,261 14,632 16,264 17,608 -52.17%
-
NP to SH 5,818 1,142 -1,336 15,261 14,632 16,264 17,608 -52.17%
-
Tax Rate 11.02% 42.56% - 4.75% 3.83% 3.77% 3.61% -
Total Cost 1,705 7,216 8,892 -7,684 -7,089 -8,344 -12,324 -
-
Net Worth 386,054 367,856 373,685 391,945 384,770 391,274 379,372 1.16%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 2,744 - 802 - - -
Div Payout % - - 0.00% - 5.49% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 386,054 367,856 373,685 391,945 384,770 391,274 379,372 1.16%
NOSH 60,193 60,105 60,727 60,201 60,197 60,192 60,218 -0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 77.33% 13.66% -17.68% 201.41% 193.99% 205.35% 333.23% -
ROE 1.51% 0.31% -0.36% 3.89% 3.80% 4.16% 4.64% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.50 13.91 12.44 12.59 12.53 13.16 8.77 26.62%
EPS 9.67 1.90 -2.20 25.35 24.31 27.02 29.24 -52.14%
DPS 0.00 0.00 4.52 0.00 1.33 0.00 0.00 -
NAPS 6.4136 6.1202 6.1535 6.5106 6.3918 6.5004 6.2999 1.19%
Adjusted Per Share Value based on latest NOSH - 60,210
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 11.91 13.23 11.96 11.99 11.94 12.54 8.36 26.58%
EPS 9.21 1.81 -2.11 24.16 23.16 25.75 27.87 -52.16%
DPS 0.00 0.00 4.35 0.00 1.27 0.00 0.00 -
NAPS 6.1112 5.8231 5.9154 6.2044 6.0908 6.1938 6.0054 1.17%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.66 2.65 2.40 2.61 2.70 2.89 2.20 -
P/RPS 21.28 19.06 19.29 20.74 21.55 21.96 25.07 -10.34%
P/EPS 27.52 139.47 -109.09 10.30 11.11 10.70 7.52 137.28%
EY 3.63 0.72 -0.92 9.71 9.00 9.35 13.29 -57.86%
DY 0.00 0.00 1.88 0.00 0.49 0.00 0.00 -
P/NAPS 0.41 0.43 0.39 0.40 0.42 0.44 0.35 11.11%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 29/02/12 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 -
Price 2.68 2.72 2.58 2.50 2.67 2.65 2.87 -
P/RPS 21.44 19.56 20.74 19.86 21.31 20.14 32.71 -24.52%
P/EPS 27.72 143.16 -117.27 9.86 10.98 9.81 9.82 99.60%
EY 3.61 0.70 -0.85 10.14 9.10 10.20 10.19 -49.90%
DY 0.00 0.00 1.75 0.00 0.50 0.00 0.00 -
P/NAPS 0.42 0.44 0.42 0.38 0.42 0.41 0.46 -5.87%

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