[KLUANG] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 65.55%
YoY- 667.88%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,754 4,179 3,960 3,519 3,908 5,127 3,782 -0.12%
PBT 5,269 994 8,451 4,284 -589 10,620 7,003 -4.62%
Tax -269 -423 -319 -218 -127 -563 -259 0.63%
NP 5,000 571 8,132 4,066 -716 10,057 6,744 -4.86%
-
NP to SH 5,000 571 8,132 4,066 -716 10,057 6,744 -4.86%
-
Tax Rate 5.11% 42.56% 3.77% 5.09% - 5.30% 3.70% -
Total Cost -1,246 3,608 -4,172 -547 4,624 -4,930 -2,962 -13.42%
-
Net Worth 409,326 367,856 391,274 366,114 315,653 359,169 338,440 3.21%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 409,326 367,856 391,274 366,114 315,653 359,169 338,440 3.21%
NOSH 60,168 60,105 60,192 60,147 60,168 60,185 60,214 -0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 133.19% 13.66% 205.35% 115.54% -18.32% 196.16% 178.32% -
ROE 1.22% 0.16% 2.08% 1.11% -0.23% 2.80% 1.99% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.24 6.95 6.58 5.85 6.50 8.52 6.28 -0.10%
EPS 8.31 0.95 13.51 6.76 -1.19 16.71 11.20 -4.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.803 6.1202 6.5004 6.0869 5.2462 5.9677 5.6206 3.23%
Adjusted Per Share Value based on latest NOSH - 60,299
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.94 6.62 6.27 5.57 6.19 8.12 5.99 -0.13%
EPS 7.91 0.90 12.87 6.44 -1.13 15.92 10.68 -4.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4796 5.8231 6.1938 5.7955 4.9967 5.6856 5.3574 3.21%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.95 2.65 2.89 2.20 1.88 2.84 2.67 -
P/RPS 47.28 38.11 43.93 37.60 28.94 33.34 42.51 1.78%
P/EPS 35.50 278.95 21.39 32.54 -157.98 17.00 23.84 6.85%
EY 2.82 0.36 4.67 3.07 -0.63 5.88 4.19 -6.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.44 0.36 0.36 0.48 0.48 -1.81%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 22/02/10 25/02/09 22/02/08 23/02/07 -
Price 3.00 2.72 2.65 2.29 1.81 2.80 2.86 -
P/RPS 48.08 39.12 40.28 39.14 27.87 32.87 45.53 0.91%
P/EPS 36.10 286.32 19.62 33.88 -152.10 16.76 25.54 5.93%
EY 2.77 0.35 5.10 2.95 -0.66 5.97 3.92 -5.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.41 0.38 0.35 0.47 0.51 -2.42%

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