[KLUANG] QoQ TTM 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- -39.46%
YoY- -48.17%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 5,566 5,814 6,162 7,650 8,052 7,696 7,541 -18.28%
PBT 771 4,570 5,541 11,138 16,330 14,952 15,511 -86.40%
Tax -914 -698 -1,002 -3,192 -3,149 -2,494 -2,354 -46.68%
NP -143 3,872 4,539 7,946 13,181 12,458 13,157 -
-
NP to SH -143 3,872 4,539 8,031 13,266 12,543 13,242 -
-
Tax Rate 118.55% 15.27% 18.08% 28.66% 19.28% 16.68% 15.18% -
Total Cost 5,709 1,942 1,623 -296 -5,129 -4,762 -5,616 -
-
Net Worth 193,349 181,558 243,756 125,031 126,537 121,138 124,698 33.85%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 678 678 678 678 397 794 794 -9.96%
Div Payout % 0.00% 17.51% 14.94% 8.44% 2.99% 6.33% 6.00% -
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 193,349 181,558 243,756 125,031 126,537 121,138 124,698 33.85%
NOSH 60,171 60,519 76,405 2,006 2,006 2,005 2,087 834.51%
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 -2.57% 66.60% 73.66% 103.87% 163.70% 161.88% 174.47% -
ROE -0.07% 2.13% 1.86% 6.42% 10.48% 10.35% 10.62% -
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 9.25 9.61 8.06 381.31 401.39 383.67 361.31 -91.25%
EPS -0.24 6.40 5.94 400.31 661.31 625.31 634.45 -
DPS 1.13 1.12 0.89 33.80 19.80 39.60 38.06 -90.35%
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 8.81 9.20 9.75 12.11 12.75 12.18 11.94 -18.30%
EPS -0.23 6.13 7.19 12.71 21.00 19.86 20.96 -
DPS 1.07 1.07 1.07 1.07 0.63 1.26 1.26 -10.29%
NAPS 3.0607 2.874 3.8586 1.9792 2.0031 1.9176 1.974 33.85%
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 27.03 27.58 34.97 1.07 0.98 1.06 1.27 663.73%
P/EPS -1,051.95 41.42 47.47 1.02 0.59 0.65 0.73 -
EY -0.10 2.41 2.11 98.11 168.27 153.64 137.92 -
DY 0.45 0.42 0.31 8.28 5.04 9.73 8.27 -85.56%
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 25.40 26.23 33.73 0.88 1.05 1.09 1.15 682.78%
P/EPS -988.84 39.39 45.79 0.83 0.64 0.67 0.66 -
EY -0.10 2.54 2.18 119.85 156.71 148.88 152.15 -
DY 0.48 0.44 0.33 10.12 4.69 9.43 9.13 -85.89%
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