[KLUANG] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -41.7%
YoY- -47.12%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 6,256 4,660 6,162 6,641 7,448 6,052 7,541 -11.67%
PBT 5,318 2,668 5,541 9,092 14,858 6,552 15,510 -50.91%
Tax -1,310 -152 -1,002 -1,296 -1,486 -1,368 -2,354 -32.27%
NP 4,008 2,516 4,539 7,796 13,372 5,184 13,156 -54.62%
-
NP to SH 4,008 2,516 4,189 7,796 13,372 5,184 12,571 -53.23%
-
Tax Rate 24.63% 5.70% 18.08% 14.25% 10.00% 20.88% 15.18% -
Total Cost 2,248 2,144 1,623 -1,154 -5,924 868 -5,615 -
-
Net Worth 193,627 181,558 177,243 125,015 126,536 121,138 114,521 41.78%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 18,778 904 - - - -
Div Payout % - - 448.28% 11.60% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 193,627 181,558 177,243 125,015 126,536 121,138 114,521 41.78%
NOSH 60,258 60,519 55,557 2,005 2,006 2,005 1,916 890.11%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 64.07% 53.99% 73.66% 117.39% 179.54% 85.66% 174.46% -
ROE 2.07% 1.39% 2.36% 6.24% 10.57% 4.28% 10.98% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.38 7.70 11.09 331.08 371.29 301.71 393.41 -91.07%
EPS 6.66 4.20 7.54 388.64 666.60 258.44 655.83 -95.27%
DPS 0.00 0.00 33.80 45.07 0.00 0.00 0.00 -
NAPS 3.2133 3.00 3.1903 62.322 63.0788 60.3918 59.7458 -85.67%
Adjusted Per Share Value based on latest NOSH - 2,006
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.90 7.38 9.75 10.51 11.79 9.58 11.94 -11.71%
EPS 6.34 3.98 6.63 12.34 21.17 8.21 19.90 -53.25%
DPS 0.00 0.00 29.73 1.43 0.00 0.00 0.00 -
NAPS 3.0651 2.874 2.8057 1.979 2.003 1.9176 1.8128 41.79%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.50 2.65 2.82 4.08 3.93 4.07 4.60 -
P/RPS 24.08 34.42 25.43 1.23 1.06 1.35 1.17 646.88%
P/EPS 37.59 63.74 37.40 1.05 0.59 1.57 0.70 1313.07%
EY 2.66 1.57 2.67 95.25 169.62 63.50 142.57 -92.91%
DY 0.00 0.00 11.99 11.05 0.00 0.00 0.00 -
P/NAPS 0.78 0.88 0.88 0.07 0.06 0.07 0.08 354.50%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 23/11/05 30/08/05 19/05/05 21/02/05 30/11/04 27/08/04 -
Price 2.35 2.52 2.72 3.34 4.22 4.20 4.17 -
P/RPS 22.64 32.73 24.52 1.01 1.14 1.39 1.06 665.52%
P/EPS 35.33 60.62 36.07 0.86 0.63 1.63 0.64 1339.24%
EY 2.83 1.65 2.77 116.36 157.96 61.53 157.27 -93.08%
DY 0.00 0.00 12.43 13.49 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 0.85 0.05 0.07 0.07 0.07 375.29%

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