[KLUANG] YoY Quarter 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- -0.98%
YoY- 284.58%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
Revenue 1,963 2,211 1,855 1,709 572 1,079 -0.63%
PBT 1,992 5,791 4,413 2,625 789 4,117 0.77%
Tax -617 -401 254 -306 -186 -231 -1.03%
NP 1,375 5,390 4,667 2,319 603 3,886 1.11%
-
NP to SH 1,375 5,390 4,667 2,319 603 3,886 1.11%
-
Tax Rate 30.97% 6.92% -5.76% 11.66% 23.57% 5.61% -
Total Cost 588 -3,179 -2,812 -610 -31 -2,807 -
-
Net Worth 193,349 126,537 113,633 103,014 92,173 80,123 -0.93%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
Div - - 397 - - - -
Div Payout % - - 8.51% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
Net Worth 193,349 126,537 113,633 103,014 92,173 80,123 -0.93%
NOSH 60,171 2,006 2,006 2,006 2,115 2,003 -3.55%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
NP Margin 70.05% 243.78% 251.59% 135.69% 105.42% 360.15% -
ROE 0.71% 4.26% 4.11% 2.25% 0.65% 4.85% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
RPS 3.26 110.22 92.47 85.19 27.04 53.87 3.02%
EPS 2.28 268.69 232.65 115.60 28.51 194.00 4.83%
DPS 0.00 0.00 19.80 0.00 0.00 0.00 -
NAPS 3.2133 63.0788 56.6461 51.3516 43.58 40.00 2.71%
Adjusted Per Share Value based on latest NOSH - 2,006
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
RPS 3.11 3.50 2.94 2.71 0.91 1.71 -0.63%
EPS 2.18 8.53 7.39 3.67 0.95 6.15 1.10%
DPS 0.00 0.00 0.63 0.00 0.00 0.00 -
NAPS 3.0607 2.0031 1.7988 1.6307 1.4591 1.2683 -0.93%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 21/12/00 - -
Price 2.50 3.93 3.27 3.00 1.38 0.00 -
P/RPS 76.63 3.57 3.54 3.52 5.10 0.00 -100.00%
P/EPS 109.40 1.46 1.41 2.60 4.84 0.00 -100.00%
EY 0.91 68.37 71.15 38.53 20.66 0.00 -100.00%
DY 0.00 0.00 6.06 0.00 0.00 0.00 -
P/NAPS 0.78 0.06 0.06 0.06 0.03 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
Date 27/02/06 21/02/05 26/02/04 28/02/03 19/03/01 29/02/00 -
Price 2.35 4.22 3.17 2.73 1.60 3.17 -
P/RPS 72.03 3.83 3.43 3.20 5.92 5.88 -2.62%
P/EPS 102.84 1.57 1.36 2.36 5.61 1.63 -4.31%
EY 0.97 63.67 73.39 42.34 17.82 61.20 4.50%
DY 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.73 0.07 0.06 0.05 0.04 0.08 -2.32%

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