[KLUANG] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 26.43%
YoY- 778.02%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 7,796 8,145 7,577 7,073 6,851 6,351 6,410 13.89%
PBT 8,565 11,320 16,022 16,137 12,874 10,733 8,707 -1.08%
Tax -865 -795 -761 -236 -297 -276 -196 168.32%
NP 7,700 10,525 15,261 15,901 12,577 10,457 8,511 -6.44%
-
NP to SH 7,700 10,525 15,261 15,901 12,577 10,457 8,511 -6.44%
-
Tax Rate 10.10% 7.02% 4.75% 1.46% 2.31% 2.57% 2.25% -
Total Cost 96 -2,380 -7,684 -8,828 -5,726 -4,106 -2,101 -
-
Net Worth 369,252 373,685 392,007 384,862 391,072 379,372 376,653 -1.31%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,288 1,288 602 602 - - - -
Div Payout % 16.73% 12.24% 3.95% 3.79% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 369,252 373,685 392,007 384,862 391,072 379,372 376,653 -1.31%
NOSH 60,333 60,727 60,210 60,211 60,161 60,218 60,158 0.19%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 98.77% 129.22% 201.41% 224.81% 183.58% 164.65% 132.78% -
ROE 2.09% 2.82% 3.89% 4.13% 3.22% 2.76% 2.26% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.92 13.41 12.58 11.75 11.39 10.55 10.66 13.63%
EPS 12.76 17.33 25.35 26.41 20.91 17.36 14.15 -6.64%
DPS 2.13 2.13 1.00 1.00 0.00 0.00 0.00 -
NAPS 6.1202 6.1535 6.5106 6.3918 6.5004 6.2999 6.261 -1.50%
Adjusted Per Share Value based on latest NOSH - 60,211
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.34 12.89 11.99 11.20 10.84 10.05 10.15 13.87%
EPS 12.19 16.66 24.16 25.17 19.91 16.55 13.47 -6.42%
DPS 2.04 2.04 0.95 0.95 0.00 0.00 0.00 -
NAPS 5.8452 5.9154 6.2054 6.0923 6.1906 6.0054 5.9624 -1.31%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.65 2.40 2.61 2.70 2.89 2.20 1.88 -
P/RPS 20.51 17.89 20.74 22.98 25.38 20.86 17.64 10.54%
P/EPS 20.76 13.85 10.30 10.22 13.82 12.67 13.29 34.51%
EY 4.82 7.22 9.71 9.78 7.23 7.89 7.53 -25.66%
DY 0.80 0.89 0.38 0.37 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.40 0.42 0.44 0.35 0.30 27.04%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 27/08/10 -
Price 2.72 2.58 2.50 2.67 2.65 2.87 2.25 -
P/RPS 21.05 19.24 19.87 22.73 23.27 27.21 21.12 -0.22%
P/EPS 21.31 14.89 9.86 10.11 12.68 16.53 15.90 21.49%
EY 4.69 6.72 10.14 9.89 7.89 6.05 6.29 -17.72%
DY 0.78 0.83 0.40 0.37 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.38 0.42 0.41 0.46 0.36 14.27%

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