Highlights

[KLUANG] QoQ Annualized Quarter Result on 2012-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     83.01%    YoY -     1,026.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,945 6,610 7,508 6,456 7,163 7,524 8,358 101.85%
  QoQ % 262.22% -11.95% 16.29% -9.87% -4.80% -9.98% -
  Horiz. % 286.49% 79.09% 89.83% 77.24% 85.70% 90.02% 100.00%
PBT 17,330 6,282 10,538 12,948 7,431 6,540 1,988 324.13%
  QoQ % 175.84% -40.38% -18.61% 74.24% 13.62% 228.97% -
  Horiz. % 871.73% 316.03% 530.08% 651.31% 373.79% 328.97% 100.00%
Tax 4,960 -506 -538 -564 -664 -721 -846 -
  QoQ % 1,078.95% 5.82% 4.61% 15.06% 7.95% 14.74% -
  Horiz. % -586.29% 59.89% 63.59% 66.67% 78.49% 85.26% 100.00%
NP 22,290 5,776 10,000 12,384 6,767 5,818 1,142 626.24%
  QoQ % 285.91% -42.24% -19.25% 83.01% 16.30% 409.52% -
  Horiz. % 1,951.84% 505.78% 875.66% 1,084.41% 592.56% 509.52% 100.00%
NP to SH 10,250 5,776 10,000 12,384 6,767 5,818 1,142 332.47%
  QoQ % 77.46% -42.24% -19.25% 83.01% 16.30% 409.52% -
  Horiz. % 897.55% 505.78% 875.66% 1,084.41% 592.56% 509.52% 100.00%
Tax Rate -28.62 % 8.06 % 5.11 % 4.36 % 8.94 % 11.03 % 42.56 % -
  QoQ % -455.09% 57.73% 17.20% -51.23% -18.95% -74.08% -
  Horiz. % -67.25% 18.94% 12.01% 10.24% 21.01% 25.92% 100.00%
Total Cost 1,655 834 -2,492 -5,928 396 1,705 7,216 -62.56%
  QoQ % 98.28% 133.49% 57.96% -1,596.97% -76.78% -76.37% -
  Horiz. % 22.94% 11.57% -34.53% -82.15% 5.49% 23.63% 100.00%
Net Worth 405,132 424,072 409,326 404,521 386,700 386,054 367,856 6.65%
  QoQ % -4.47% 3.60% 1.19% 4.61% 0.17% 4.95% -
  Horiz. % 110.13% 115.28% 111.27% 109.97% 105.12% 104.95% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 2,722 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 21.98 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 405,132 424,072 409,326 404,521 386,700 386,054 367,856 6.65%
  QoQ % -4.47% 3.60% 1.19% 4.61% 0.17% 4.95% -
  Horiz. % 110.13% 115.28% 111.27% 109.97% 105.12% 104.95% 100.00%
NOSH 60,202 60,166 60,168 60,233 60,204 60,193 60,105 0.11%
  QoQ % 0.06% -0.00% -0.11% 0.05% 0.02% 0.15% -
  Horiz. % 100.16% 100.10% 100.11% 100.21% 100.17% 100.15% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 93.09 % 87.37 % 133.19 % 191.82 % 94.47 % 77.33 % 13.66 % 259.87%
  QoQ % 6.55% -34.40% -30.57% 103.05% 22.16% 466.11% -
  Horiz. % 681.48% 639.60% 975.04% 1,404.25% 691.58% 566.11% 100.00%
ROE 2.53 % 1.36 % 2.44 % 3.06 % 1.75 % 1.51 % 0.31 % 305.88%
  QoQ % 86.03% -44.26% -20.26% 74.86% 15.89% 387.10% -
  Horiz. % 816.13% 438.71% 787.10% 987.10% 564.52% 487.10% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 39.77 10.99 12.48 10.72 11.90 12.50 13.91 101.57%
  QoQ % 261.87% -11.94% 16.42% -9.92% -4.80% -10.14% -
  Horiz. % 285.91% 79.01% 89.72% 77.07% 85.55% 89.86% 100.00%
EPS 17.03 9.60 16.62 20.56 11.24 9.67 1.90 332.07%
  QoQ % 77.40% -42.24% -19.16% 82.92% 16.24% 408.95% -
  Horiz. % 896.32% 505.26% 874.74% 1,082.11% 591.58% 508.95% 100.00%
DPS 0.00 0.00 0.00 4.52 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 6.7295 7.0483 6.8030 6.7159 6.4231 6.4136 6.1202 6.54%
  QoQ % -4.52% 3.61% 1.30% 4.56% 0.15% 4.79% -
  Horiz. % 109.96% 115.16% 111.16% 109.73% 104.95% 104.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 37.90 10.46 11.89 10.22 11.34 11.91 13.23 101.84%
  QoQ % 262.33% -12.03% 16.34% -9.88% -4.79% -9.98% -
  Horiz. % 286.47% 79.06% 89.87% 77.25% 85.71% 90.02% 100.00%
EPS 16.23 9.14 15.83 19.60 10.71 9.21 1.81 332.19%
  QoQ % 77.57% -42.26% -19.23% 83.01% 16.29% 408.84% -
  Horiz. % 896.69% 504.97% 874.59% 1,082.87% 591.71% 508.84% 100.00%
DPS 0.00 0.00 0.00 4.31 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 6.4132 6.7130 6.4796 6.4035 6.1214 6.1112 5.8231 6.65%
  QoQ % -4.47% 3.60% 1.19% 4.61% 0.17% 4.95% -
  Horiz. % 110.13% 115.28% 111.27% 109.97% 105.12% 104.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.1300 3.0100 2.9500 2.8700 2.5000 2.6600 2.6500 -
P/RPS 7.87 27.40 23.64 26.78 21.01 21.28 19.06 -44.58%
  QoQ % -71.28% 15.91% -11.73% 27.46% -1.27% 11.65% -
  Horiz. % 41.29% 143.76% 124.03% 140.50% 110.23% 111.65% 100.00%
P/EPS 18.38 31.35 17.75 13.96 22.24 27.52 139.47 -74.14%
  QoQ % -41.37% 76.62% 27.15% -37.23% -19.19% -80.27% -
  Horiz. % 13.18% 22.48% 12.73% 10.01% 15.95% 19.73% 100.00%
EY 5.44 3.19 5.63 7.16 4.50 3.63 0.72 285.52%
  QoQ % 70.53% -43.34% -21.37% 59.11% 23.97% 404.17% -
  Horiz. % 755.56% 443.06% 781.94% 994.44% 625.00% 504.17% 100.00%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.47 0.43 0.43 0.43 0.39 0.41 0.43 6.11%
  QoQ % 9.30% 0.00% 0.00% 10.26% -4.88% -4.65% -
  Horiz. % 109.30% 100.00% 100.00% 100.00% 90.70% 95.35% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 21/11/12 28/08/12 29/05/12 29/02/12 -
Price 3.3000 3.1500 3.0000 2.9100 2.8500 2.6800 2.7200 -
P/RPS 8.30 28.67 24.04 27.15 23.95 21.44 19.56 -43.56%
  QoQ % -71.05% 19.26% -11.45% 13.36% 11.71% 9.61% -
  Horiz. % 42.43% 146.57% 122.90% 138.80% 122.44% 109.61% 100.00%
P/EPS 19.38 32.81 18.05 14.15 25.36 27.72 143.16 -73.67%
  QoQ % -40.93% 81.77% 27.56% -44.20% -8.51% -80.64% -
  Horiz. % 13.54% 22.92% 12.61% 9.88% 17.71% 19.36% 100.00%
EY 5.16 3.05 5.54 7.07 3.94 3.61 0.70 279.22%
  QoQ % 69.18% -44.95% -21.64% 79.44% 9.14% 415.71% -
  Horiz. % 737.14% 435.71% 791.43% 1,010.00% 562.86% 515.71% 100.00%
DY 0.00 0.00 0.00 1.55 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.49 0.45 0.44 0.43 0.44 0.42 0.44 7.45%
  QoQ % 8.89% 2.27% 2.33% -2.27% 4.76% -4.55% -
  Horiz. % 111.36% 102.27% 100.00% 97.73% 100.00% 95.45% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS