[KLUANG] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 54.17%
YoY- 472.18%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 5,731 5,774 5,365 4,987 4,397 4,041 3,468 39.73%
PBT 9,851 10,289 9,724 10,759 7,181 7,114 1,213 303.51%
Tax -1,278 -1,369 -1,077 -969 -831 -774 2,227 -
NP 8,573 8,920 8,647 9,790 6,350 6,340 3,440 83.71%
-
NP to SH 8,573 8,920 8,647 9,790 6,350 6,340 3,440 83.71%
-
Tax Rate 12.97% 13.31% 11.08% 9.01% 11.57% 10.88% -183.59% -
Total Cost -2,842 -3,146 -3,282 -4,803 -1,953 -2,299 28 -
-
Net Worth 109,027 107,089 102,794 103,014 100,711 97,587 92,355 11.68%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 397 397 300 200 100 100 - -
Div Payout % 4.63% 4.45% 3.48% 2.05% 1.58% 1.58% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 109,027 107,089 102,794 103,014 100,711 97,587 92,355 11.68%
NOSH 2,006 2,005 2,006 2,006 2,005 2,006 2,007 -0.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 149.59% 154.49% 161.17% 196.31% 144.42% 156.89% 99.19% -
ROE 7.86% 8.33% 8.41% 9.50% 6.31% 6.50% 3.72% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 285.69 287.84 267.34 248.60 219.19 201.41 172.73 39.81%
EPS 427.36 444.67 430.88 488.02 316.55 315.99 171.34 83.81%
DPS 19.80 19.80 15.00 10.00 5.00 5.00 0.00 -
NAPS 54.35 53.3853 51.2228 51.3516 50.2054 48.6382 46.00 11.75%
Adjusted Per Share Value based on latest NOSH - 2,006
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.07 9.14 8.49 7.89 6.96 6.40 5.49 39.70%
EPS 13.57 14.12 13.69 15.50 10.05 10.04 5.45 83.60%
DPS 0.63 0.63 0.48 0.32 0.16 0.16 0.00 -
NAPS 1.7259 1.6952 1.6272 1.6307 1.5942 1.5448 1.462 11.68%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.02 3.17 2.77 3.00 3.23 2.67 2.90 -
P/RPS 1.06 1.10 1.04 1.21 1.47 1.33 1.68 -26.41%
P/EPS 0.71 0.71 0.64 0.61 1.02 0.84 1.69 -43.87%
EY 141.51 140.28 155.55 162.67 98.00 118.35 59.08 78.92%
DY 6.56 6.25 5.42 3.33 1.55 1.87 0.00 -
P/NAPS 0.06 0.06 0.05 0.06 0.06 0.05 0.06 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 21/05/03 28/02/03 27/11/02 30/08/02 31/05/02 -
Price 3.10 3.20 2.70 2.73 3.20 2.80 2.67 -
P/RPS 1.09 1.11 1.01 1.10 1.46 1.39 1.55 -20.90%
P/EPS 0.73 0.72 0.63 0.56 1.01 0.89 1.56 -39.69%
EY 137.86 138.96 159.59 178.76 98.92 112.85 64.17 66.41%
DY 6.39 6.19 5.56 3.66 1.56 1.79 0.00 -
P/NAPS 0.06 0.06 0.05 0.05 0.06 0.06 0.06 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