Highlights

[KLUANG] QoQ Annualized Quarter Result on 2018-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -189.59%    YoY -     -161.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 22,613 15,998 17,320 19,684 29,105 22,416 25,702 -8.20%
  QoQ % 41.34% -7.63% -12.01% -32.37% 29.84% -12.78% -
  Horiz. % 87.98% 62.25% 67.39% 76.59% 113.24% 87.22% 100.00%
PBT -1,186 -10,334 -21,426 -9,560 14,436 18,613 18,742 -
  QoQ % 88.52% 51.77% -124.12% -166.22% -22.44% -0.69% -
  Horiz. % -6.33% -55.14% -114.32% -51.01% 77.02% 99.31% 100.00%
Tax -13,532 -188 -248 -220 -689 -813 -954 488.82%
  QoQ % -7,097.87% 24.19% -12.73% 68.07% 15.29% 14.74% -
  Horiz. % 1,418.45% 19.71% 26.00% 23.06% 72.22% 85.26% 100.00%
NP -14,718 -10,522 -21,674 -9,780 13,747 17,800 17,788 -
  QoQ % -39.87% 51.45% -121.62% -171.14% -22.77% 0.07% -
  Horiz. % -82.74% -59.16% -121.85% -54.98% 77.28% 100.07% 100.00%
NP to SH -12,303 -10,853 -19,154 -5,808 6,483 9,381 9,204 -
  QoQ % -13.36% 43.34% -229.79% -189.59% -30.89% 1.93% -
  Horiz. % -133.67% -117.92% -208.11% -63.10% 70.44% 101.93% 100.00%
Tax Rate - % - % - % - % 4.77 % 4.37 % 5.09 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 9.15% -14.15% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 93.71% 85.85% 100.00%
Total Cost 37,331 26,521 38,994 29,464 15,358 4,616 7,914 182.07%
  QoQ % 40.76% -31.99% 32.34% 91.85% 232.71% -41.67% -
  Horiz. % 471.71% 335.12% 492.72% 372.30% 194.06% 58.33% 100.00%
Net Worth 676,464 677,266 654,227 680,678 687,538 675,820 682,939 -0.63%
  QoQ % -0.12% 3.52% -3.89% -1.00% 1.73% -1.04% -
  Horiz. % 99.05% 99.17% 95.80% 99.67% 100.67% 98.96% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 676,464 677,266 654,227 680,678 687,538 675,820 682,939 -0.63%
  QoQ % -0.12% 3.52% -3.89% -1.00% 1.73% -1.04% -
  Horiz. % 99.05% 99.17% 95.80% 99.67% 100.67% 98.96% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -65.09 % -65.77 % -125.14 % -49.69 % 47.23 % 79.41 % 69.21 % -
  QoQ % 1.03% 47.44% -151.84% -205.21% -40.52% 14.74% -
  Horiz. % -94.05% -95.03% -180.81% -71.80% 68.24% 114.74% 100.00%
ROE -1.82 % -1.60 % -2.93 % -0.85 % 0.94 % 1.39 % 1.35 % -
  QoQ % -13.75% 45.39% -244.71% -190.43% -32.37% 2.96% -
  Horiz. % -134.81% -118.52% -217.04% -62.96% 69.63% 102.96% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 35.80 25.33 27.42 31.16 46.07 35.48 40.69 -8.20%
  QoQ % 41.33% -7.62% -12.00% -32.36% 29.85% -12.80% -
  Horiz. % 87.98% 62.25% 67.39% 76.58% 113.22% 87.20% 100.00%
EPS -19.48 -17.19 -30.32 -9.20 10.26 14.85 14.56 -
  QoQ % -13.32% 43.30% -229.57% -189.67% -30.91% 1.99% -
  Horiz. % -133.79% -118.06% -208.24% -63.19% 70.47% 101.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 10.7083 10.7210 10.3563 10.7750 10.8836 10.6981 10.8108 -0.63%
  QoQ % -0.12% 3.52% -3.89% -1.00% 1.73% -1.04% -
  Horiz. % 99.05% 99.17% 95.80% 99.67% 100.67% 98.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 35.80 25.33 27.42 31.16 46.07 35.48 40.69 -8.20%
  QoQ % 41.33% -7.62% -12.00% -32.36% 29.85% -12.80% -
  Horiz. % 87.98% 62.25% 67.39% 76.58% 113.22% 87.20% 100.00%
EPS -19.48 -17.19 -30.32 -9.20 10.26 14.85 14.56 -
  QoQ % -13.32% 43.30% -229.57% -189.67% -30.91% 1.99% -
  Horiz. % -133.79% -118.06% -208.24% -63.19% 70.47% 101.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 10.7083 10.7210 10.3563 10.7750 10.8836 10.6981 10.8108 -0.63%
  QoQ % -0.12% 3.52% -3.89% -1.00% 1.73% -1.04% -
  Horiz. % 99.05% 99.17% 95.80% 99.67% 100.67% 98.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.2500 3.3300 3.6200 3.9900 4.1100 4.2000 3.5500 -
P/RPS 9.08 13.15 13.20 12.81 8.92 11.84 8.73 2.66%
  QoQ % -30.95% -0.38% 3.04% 43.61% -24.66% 35.62% -
  Horiz. % 104.01% 150.63% 151.20% 146.74% 102.18% 135.62% 100.00%
P/EPS -16.69 -19.38 -11.94 -43.40 40.05 28.28 24.37 -
  QoQ % 13.88% -62.31% 72.49% -208.36% 41.62% 16.04% -
  Horiz. % -68.49% -79.52% -48.99% -178.09% 164.34% 116.04% 100.00%
EY -5.99 -5.16 -8.38 -2.30 2.50 3.54 4.10 -
  QoQ % -16.09% 38.42% -264.35% -192.00% -29.38% -13.66% -
  Horiz. % -146.10% -125.85% -204.39% -56.10% 60.98% 86.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.30 0.31 0.35 0.37 0.38 0.39 0.33 -6.17%
  QoQ % -3.23% -11.43% -5.41% -2.63% -2.56% 18.18% -
  Horiz. % 90.91% 93.94% 106.06% 112.12% 115.15% 118.18% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 29/05/19 28/02/19 30/11/18 29/08/18 28/05/18 28/02/18 -
Price 3.5700 3.1300 3.6100 3.9800 4.0200 4.1200 4.4200 -
P/RPS 9.97 12.36 13.17 12.77 8.73 11.61 10.86 -5.56%
  QoQ % -19.34% -6.15% 3.13% 46.28% -24.81% 6.91% -
  Horiz. % 91.80% 113.81% 121.27% 117.59% 80.39% 106.91% 100.00%
P/EPS -18.33 -18.22 -11.91 -43.29 39.17 27.74 30.34 -
  QoQ % -0.60% -52.98% 72.49% -210.52% 41.20% -8.57% -
  Horiz. % -60.42% -60.05% -39.26% -142.68% 129.10% 91.43% 100.00%
EY -5.46 -5.49 -8.40 -2.31 2.55 3.60 3.30 -
  QoQ % 0.55% 34.64% -263.64% -190.59% -29.17% 9.09% -
  Horiz. % -165.45% -166.36% -254.55% -70.00% 77.27% 109.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 0.29 0.35 0.37 0.37 0.39 0.41 -13.51%
  QoQ % 13.79% -17.14% -5.41% 0.00% -5.13% -4.88% -
  Horiz. % 80.49% 70.73% 85.37% 90.24% 90.24% 95.12% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers