[KLUANG] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -5.28%
YoY- 46.31%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 6,162 7,650 8,052 7,696 7,541 6,285 5,877 3.21%
PBT 5,541 11,138 16,330 14,952 15,511 16,217 11,639 -39.05%
Tax -1,002 -3,192 -3,149 -2,494 -2,354 -723 -718 24.90%
NP 4,539 7,946 13,181 12,458 13,157 15,494 10,921 -44.33%
-
NP to SH 4,539 8,031 13,266 12,543 13,242 15,494 10,921 -44.33%
-
Tax Rate 18.08% 28.66% 19.28% 16.68% 15.18% 4.46% 6.17% -
Total Cost 1,623 -296 -5,129 -4,762 -5,616 -9,209 -5,044 -
-
Net Worth 243,756 125,031 126,537 121,138 124,698 117,870 113,633 66.40%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 678 678 397 794 794 1,191 794 -10.00%
Div Payout % 14.94% 8.44% 2.99% 6.33% 6.00% 7.69% 7.27% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 243,756 125,031 126,537 121,138 124,698 117,870 113,633 66.40%
NOSH 76,405 2,006 2,006 2,005 2,087 2,006 2,006 1034.55%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 73.66% 103.87% 163.70% 161.88% 174.47% 246.52% 185.83% -
ROE 1.86% 6.42% 10.48% 10.35% 10.62% 13.14% 9.61% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.06 381.31 401.39 383.67 361.31 313.31 292.97 -90.90%
EPS 5.94 400.31 661.31 625.31 634.45 772.37 544.41 -95.09%
DPS 0.89 33.80 19.80 39.60 38.06 59.40 39.60 -92.05%
NAPS 3.1903 62.322 63.0788 60.3918 59.7458 58.7582 56.6461 -85.33%
Adjusted Per Share Value based on latest NOSH - 2,005
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.75 12.11 12.75 12.18 11.94 9.95 9.30 3.20%
EPS 7.19 12.71 21.00 19.86 20.96 24.53 17.29 -44.31%
DPS 1.07 1.07 0.63 1.26 1.26 1.89 1.26 -10.33%
NAPS 3.8586 1.9792 2.0031 1.9176 1.974 1.8659 1.7988 66.40%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.82 4.08 3.93 4.07 4.60 4.73 3.27 -
P/RPS 34.97 1.07 0.98 1.06 1.27 1.51 1.12 893.64%
P/EPS 47.47 1.02 0.59 0.65 0.73 0.61 0.60 1747.85%
EY 2.11 98.11 168.27 153.64 137.92 163.29 166.49 -94.57%
DY 0.31 8.28 5.04 9.73 8.27 12.56 12.11 -91.33%
P/NAPS 0.88 0.07 0.06 0.07 0.08 0.08 0.06 500.15%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 19/05/05 21/02/05 30/11/04 27/08/04 25/05/04 26/02/04 -
Price 2.72 3.34 4.22 4.20 4.17 5.07 3.17 -
P/RPS 33.73 0.88 1.05 1.09 1.15 1.62 1.08 893.81%
P/EPS 45.79 0.83 0.64 0.67 0.66 0.66 0.58 1745.23%
EY 2.18 119.85 156.71 148.88 152.15 152.34 171.74 -94.57%
DY 0.33 10.12 4.69 9.43 9.13 11.72 12.49 -91.14%
P/NAPS 0.85 0.05 0.07 0.07 0.07 0.09 0.06 486.42%

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