[KLUANG] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 157.95%
YoY- 0.36%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 4,660 6,162 6,641 7,448 6,052 7,541 6,496 -19.84%
PBT 2,668 5,541 9,092 14,858 6,552 15,510 14,921 -68.22%
Tax -152 -1,002 -1,296 -1,486 -1,368 -2,354 -178 -9.98%
NP 2,516 4,539 7,796 13,372 5,184 13,156 14,742 -69.19%
-
NP to SH 2,516 4,189 7,796 13,372 5,184 12,571 14,742 -69.19%
-
Tax Rate 5.70% 18.08% 14.25% 10.00% 20.88% 15.18% 1.19% -
Total Cost 2,144 1,623 -1,154 -5,924 868 -5,615 -8,246 -
-
Net Worth 181,558 177,243 125,015 126,536 121,138 114,521 117,857 33.34%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 18,778 904 - - - 529 -
Div Payout % - 448.28% 11.60% - - - 3.59% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 181,558 177,243 125,015 126,536 121,138 114,521 117,857 33.34%
NOSH 60,519 55,557 2,005 2,006 2,005 1,916 2,005 867.42%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 53.99% 73.66% 117.39% 179.54% 85.66% 174.46% 226.95% -
ROE 1.39% 2.36% 6.24% 10.57% 4.28% 10.98% 12.51% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.70 11.09 331.08 371.29 301.71 393.41 323.86 -91.71%
EPS 4.20 7.54 388.64 666.60 258.44 655.83 735.00 -96.79%
DPS 0.00 33.80 45.07 0.00 0.00 0.00 26.40 -
NAPS 3.00 3.1903 62.322 63.0788 60.3918 59.7458 58.7582 -86.21%
Adjusted Per Share Value based on latest NOSH - 2,006
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.38 9.75 10.51 11.79 9.58 11.94 10.28 -19.80%
EPS 3.98 6.63 12.34 21.17 8.21 19.90 23.34 -69.21%
DPS 0.00 29.73 1.43 0.00 0.00 0.00 0.84 -
NAPS 2.874 2.8057 1.979 2.003 1.9176 1.8128 1.8657 33.34%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.65 2.82 4.08 3.93 4.07 4.60 4.73 -
P/RPS 34.42 25.43 1.23 1.06 1.35 1.17 1.46 720.61%
P/EPS 63.74 37.40 1.05 0.59 1.57 0.70 0.64 2042.59%
EY 1.57 2.67 95.25 169.62 63.50 142.57 155.39 -95.31%
DY 0.00 11.99 11.05 0.00 0.00 0.00 5.58 -
P/NAPS 0.88 0.88 0.07 0.06 0.07 0.08 0.08 393.88%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 30/08/05 19/05/05 21/02/05 30/11/04 27/08/04 25/05/04 -
Price 2.52 2.72 3.34 4.22 4.20 4.17 5.07 -
P/RPS 32.73 24.52 1.01 1.14 1.39 1.06 1.57 656.06%
P/EPS 60.62 36.07 0.86 0.63 1.63 0.64 0.69 1870.88%
EY 1.65 2.77 116.36 157.96 61.53 157.27 144.97 -94.92%
DY 0.00 12.43 13.49 0.00 0.00 0.00 5.21 -
P/NAPS 0.84 0.85 0.05 0.07 0.07 0.07 0.09 342.69%

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