[KLUANG] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -73.27%
YoY- -86.04%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 7,563 7,073 6,638 7,634 9,333 6,577 5,646 4.98%
PBT 9,516 16,137 2,291 3,709 23,418 14,967 2,856 22.19%
Tax -865 -236 -480 -592 -1,097 -407 -762 2.13%
NP 8,651 15,901 1,811 3,117 22,321 14,560 2,094 26.64%
-
NP to SH 8,651 15,901 1,811 3,117 22,321 14,560 2,094 26.64%
-
Tax Rate 9.09% 1.46% 20.95% 15.96% 4.68% 2.72% 26.68% -
Total Cost -1,088 -8,828 4,827 4,517 -12,988 -7,983 3,552 -
-
Net Worth 386,139 384,862 373,272 309,284 352,431 352,591 193,096 12.23%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 686 602 - - 439 - - -
Div Payout % 7.93% 3.79% - - 1.97% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 386,139 384,862 373,272 309,284 352,431 352,591 193,096 12.23%
NOSH 60,206 60,211 60,249 60,165 60,170 60,182 60,083 0.03%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 114.39% 224.81% 27.28% 40.83% 239.16% 221.38% 37.09% -
ROE 2.24% 4.13% 0.49% 1.01% 6.33% 4.13% 1.08% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 12.56 11.75 11.02 12.69 15.51 10.93 9.40 4.94%
EPS 14.37 26.41 3.01 5.18 37.10 24.19 3.49 26.57%
DPS 1.13 1.00 0.00 0.00 0.73 0.00 0.00 -
NAPS 6.4136 6.3918 6.1954 5.1406 5.8572 5.8587 3.2138 12.19%
Adjusted Per Share Value based on latest NOSH - 60,165
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 11.97 11.20 10.51 12.08 14.77 10.41 8.94 4.98%
EPS 13.69 25.17 2.87 4.93 35.33 23.05 3.31 26.66%
DPS 1.09 0.95 0.00 0.00 0.70 0.00 0.00 -
NAPS 6.1125 6.0923 5.9088 4.8959 5.5789 5.5814 3.0567 12.23%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.66 2.70 2.27 1.79 2.66 2.60 2.21 -
P/RPS 21.18 22.98 20.60 14.11 17.15 23.79 23.52 -1.72%
P/EPS 18.51 10.22 75.52 34.55 7.17 10.75 63.41 -18.53%
EY 5.40 9.78 1.32 2.89 13.95 9.31 1.58 22.70%
DY 0.42 0.37 0.00 0.00 0.27 0.00 0.00 -
P/NAPS 0.41 0.42 0.37 0.35 0.45 0.44 0.69 -8.30%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 31/05/11 20/05/10 29/05/09 30/05/08 29/05/07 30/05/06 -
Price 2.68 2.67 2.24 1.92 2.73 2.75 2.25 -
P/RPS 21.33 22.73 20.33 15.13 17.60 25.16 23.94 -1.90%
P/EPS 18.65 10.11 74.52 37.06 7.36 11.37 64.56 -18.67%
EY 5.36 9.89 1.34 2.70 13.59 8.80 1.55 22.94%
DY 0.42 0.37 0.00 0.00 0.27 0.00 0.00 -
P/NAPS 0.42 0.42 0.36 0.37 0.47 0.47 0.70 -8.15%

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