Highlights

[KLUANG] QoQ Annualized Quarter Result on 2014-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     5.64%    YoY -     -28.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 24,448 19,168 22,342 20,980 27,830 23,441 27,490 -7.54%
  QoQ % 27.55% -14.21% 6.49% -24.61% 18.72% -14.73% -
  Horiz. % 88.93% 69.73% 81.27% 76.32% 101.24% 85.27% 100.00%
PBT 10,162 7,404 13,734 22,748 25,309 21,056 28,418 -49.71%
  QoQ % 37.25% -46.09% -39.63% -10.12% 20.20% -25.91% -
  Horiz. % 35.76% 26.05% 48.33% 80.05% 89.06% 74.09% 100.00%
Tax 198 -1,468 -1,664 -1,348 -2,996 -2,290 -2,596 -
  QoQ % 113.49% 11.78% -23.44% 55.01% -30.79% 11.76% -
  Horiz. % -7.63% 56.55% 64.10% 51.93% 115.41% 88.24% 100.00%
NP 10,360 5,936 12,070 21,400 22,313 18,765 25,822 -45.69%
  QoQ % 74.53% -50.82% -43.60% -4.09% 18.91% -27.33% -
  Horiz. % 40.12% 22.99% 46.74% 82.88% 86.41% 72.67% 100.00%
NP to SH 4,836 3,256 6,326 8,904 8,429 6,249 8,092 -29.12%
  QoQ % 48.53% -48.53% -28.95% 5.64% 34.88% -22.77% -
  Horiz. % 59.76% 40.24% 78.18% 110.03% 104.16% 77.23% 100.00%
Tax Rate -1.95 % 19.83 % 12.12 % 5.93 % 11.84 % 10.88 % 9.14 % -
  QoQ % -109.83% 63.61% 104.38% -49.92% 8.82% 19.04% -
  Horiz. % -21.33% 216.96% 132.60% 64.88% 129.54% 119.04% 100.00%
Total Cost 14,088 13,232 10,272 -420 5,517 4,676 1,668 316.36%
  QoQ % 6.47% 28.82% 2,545.71% -107.61% 17.99% 180.34% -
  Horiz. % 844.60% 793.29% 615.83% -25.18% 330.76% 280.34% 100.00%
Net Worth 643,122 480,056 463,587 457,232 445,002 432,702 379,031 42.40%
  QoQ % 33.97% 3.55% 1.39% 2.75% 2.84% 14.16% -
  Horiz. % 169.68% 126.65% 122.31% 120.63% 117.40% 114.16% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 1,263 - - - 23,929 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5.28% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 19.97 % - % - % - % 295.72 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 6.75% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 643,122 480,056 463,587 457,232 445,002 432,702 379,031 42.40%
  QoQ % 33.97% 3.55% 1.39% 2.75% 2.84% 14.16% -
  Horiz. % 169.68% 126.65% 122.31% 120.63% 117.40% 114.16% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 42.38 % 30.97 % 54.02 % 102.00 % 80.18 % 80.05 % 93.93 % -41.26%
  QoQ % 36.84% -42.67% -47.04% 27.21% 0.16% -14.78% -
  Horiz. % 45.12% 32.97% 57.51% 108.59% 85.36% 85.22% 100.00%
ROE 0.75 % 0.68 % 1.36 % 1.95 % 1.89 % 1.44 % 2.13 % -50.23%
  QoQ % 10.29% -50.00% -30.26% 3.17% 31.25% -32.39% -
  Horiz. % 35.21% 31.92% 63.85% 91.55% 88.73% 67.61% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 38.70 30.34 35.37 33.21 44.05 37.11 43.52 -7.55%
  QoQ % 27.55% -14.22% 6.50% -24.61% 18.70% -14.73% -
  Horiz. % 88.92% 69.72% 81.27% 76.31% 101.22% 85.27% 100.00%
EPS 7.66 5.16 10.02 14.08 13.56 10.11 13.22 -30.57%
  QoQ % 48.45% -48.50% -28.84% 3.83% 34.12% -23.52% -
  Horiz. % 57.94% 39.03% 75.79% 106.51% 102.57% 76.48% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 37.88 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5.28% 0.00% 0.00% 0.00% 100.00%
NAPS 10.1805 7.5992 7.3385 7.2379 7.0443 6.8496 6.0000 42.40%
  QoQ % 33.97% 3.55% 1.39% 2.75% 2.84% 14.16% -
  Horiz. % 169.68% 126.65% 122.31% 120.63% 117.40% 114.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 38.70 30.34 35.37 33.21 44.05 37.11 43.52 -7.55%
  QoQ % 27.55% -14.22% 6.50% -24.61% 18.70% -14.73% -
  Horiz. % 88.92% 69.72% 81.27% 76.31% 101.22% 85.27% 100.00%
EPS 7.66 5.16 10.02 14.08 13.56 10.11 13.22 -30.57%
  QoQ % 48.45% -48.50% -28.84% 3.83% 34.12% -23.52% -
  Horiz. % 57.94% 39.03% 75.79% 106.51% 102.57% 76.48% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 37.88 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5.28% 0.00% 0.00% 0.00% 100.00%
NAPS 10.1805 7.5992 7.3385 7.2379 7.0443 6.8496 6.0000 42.40%
  QoQ % 33.97% 3.55% 1.39% 2.75% 2.84% 14.16% -
  Horiz. % 169.68% 126.65% 122.31% 120.63% 117.40% 114.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.1200 3.3800 2.9000 3.8000 3.7000 3.5500 3.2400 -
P/RPS 8.06 11.14 8.20 11.44 8.40 9.57 7.45 5.40%
  QoQ % -27.65% 35.85% -28.32% 36.19% -12.23% 28.46% -
  Horiz. % 108.19% 149.53% 110.07% 153.56% 112.75% 128.46% 100.00%
P/EPS 40.76 65.58 28.96 26.96 27.73 35.89 25.29 37.58%
  QoQ % -37.85% 126.45% 7.42% -2.78% -22.74% 41.91% -
  Horiz. % 161.17% 259.31% 114.51% 106.60% 109.65% 141.91% 100.00%
EY 2.45 1.52 3.45 3.71 3.61 2.79 3.95 -27.33%
  QoQ % 61.18% -55.94% -7.01% 2.77% 29.39% -29.37% -
  Horiz. % 62.03% 38.48% 87.34% 93.92% 91.39% 70.63% 100.00%
DY 0.00 0.00 0.69 0.00 0.00 0.00 11.69 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5.90% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.31 0.44 0.40 0.53 0.53 0.52 0.54 -31.00%
  QoQ % -29.55% 10.00% -24.53% 0.00% 1.92% -3.70% -
  Horiz. % 57.41% 81.48% 74.07% 98.15% 98.15% 96.30% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 17/02/15 27/11/14 28/08/14 23/05/14 27/02/14 -
Price 2.9200 3.1400 3.4200 3.3000 3.6000 3.8000 3.3600 -
P/RPS 7.55 10.35 9.67 9.94 8.17 10.24 7.72 -1.48%
  QoQ % -27.05% 7.03% -2.72% 21.66% -20.21% 32.64% -
  Horiz. % 97.80% 134.07% 125.26% 128.76% 105.83% 132.64% 100.00%
P/EPS 38.14 60.92 34.15 23.41 26.98 38.41 26.23 28.44%
  QoQ % -37.39% 78.39% 45.88% -13.23% -29.76% 46.44% -
  Horiz. % 145.41% 232.25% 130.19% 89.25% 102.86% 146.44% 100.00%
EY 2.62 1.64 2.93 4.27 3.71 2.60 3.81 -22.15%
  QoQ % 59.76% -44.03% -31.38% 15.09% 42.69% -31.76% -
  Horiz. % 68.77% 43.04% 76.90% 112.07% 97.38% 68.24% 100.00%
DY 0.00 0.00 0.58 0.00 0.00 0.00 11.27 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5.15% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.29 0.41 0.47 0.46 0.51 0.55 0.56 -35.59%
  QoQ % -29.27% -12.77% 2.17% -9.80% -7.27% -1.79% -
  Horiz. % 51.79% 73.21% 83.93% 82.14% 91.07% 98.21% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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!
PARTNERS & BROKERS