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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 17,320 19,684 29,105 22,416 25,702 26,168 25,293 -22.26%
  QoQ % -12.01% -32.37% 29.84% -12.78% -1.78% 3.46% -
  Horiz. % 68.48% 77.82% 115.07% 88.63% 101.62% 103.46% 100.00%
PBT -21,426 -9,560 14,436 18,613 18,742 18,892 5,751 -
  QoQ % -124.12% -166.22% -22.44% -0.69% -0.79% 228.50% -
  Horiz. % -372.56% -166.23% 251.02% 323.65% 325.89% 328.50% 100.00%
Tax -248 -220 -689 -813 -954 -1,000 -1,201 -64.96%
  QoQ % -12.73% 68.07% 15.29% 14.74% 4.60% 16.74% -
  Horiz. % 20.65% 18.32% 57.37% 67.72% 79.43% 83.26% 100.00%
NP -21,674 -9,780 13,747 17,800 17,788 17,892 4,550 -
  QoQ % -121.62% -171.14% -22.77% 0.07% -0.58% 293.23% -
  Horiz. % -476.35% -214.95% 302.13% 391.21% 390.95% 393.23% 100.00%
NP to SH -19,154 -5,808 6,483 9,381 9,204 9,452 1,843 -
  QoQ % -229.79% -189.59% -30.89% 1.93% -2.62% 412.86% -
  Horiz. % -1,039.28% -315.14% 351.76% 509.03% 499.40% 512.86% 100.00%
Tax Rate - % - % 4.77 % 4.37 % 5.09 % 5.29 % 20.88 % -
  QoQ % 0.00% 0.00% 9.15% -14.15% -3.78% -74.66% -
  Horiz. % 0.00% 0.00% 22.84% 20.93% 24.38% 25.34% 100.00%
Total Cost 38,994 29,464 15,358 4,616 7,914 8,276 20,743 52.14%
  QoQ % 32.34% 91.85% 232.71% -41.67% -4.37% -60.10% -
  Horiz. % 187.99% 142.04% 74.04% 22.25% 38.15% 39.90% 100.00%
Net Worth 654,227 680,678 687,538 675,820 682,939 675,491 676,003 -2.15%
  QoQ % -3.89% -1.00% 1.73% -1.04% 1.10% -0.08% -
  Horiz. % 96.78% 100.69% 101.71% 99.97% 101.03% 99.92% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 654,227 680,678 687,538 675,820 682,939 675,491 676,003 -2.15%
  QoQ % -3.89% -1.00% 1.73% -1.04% 1.10% -0.08% -
  Horiz. % 96.78% 100.69% 101.71% 99.97% 101.03% 99.92% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -125.14 % -49.69 % 47.23 % 79.41 % 69.21 % 68.37 % 17.99 % -
  QoQ % -151.84% -205.21% -40.52% 14.74% 1.23% 280.04% -
  Horiz. % -695.61% -276.21% 262.53% 441.41% 384.71% 380.04% 100.00%
ROE -2.93 % -0.85 % 0.94 % 1.39 % 1.35 % 1.40 % 0.27 % -
  QoQ % -244.71% -190.43% -32.37% 2.96% -3.57% 418.52% -
  Horiz. % -1,085.19% -314.81% 348.15% 514.81% 500.00% 518.52% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 27.42 31.16 46.07 35.48 40.69 41.42 40.04 -22.25%
  QoQ % -12.00% -32.36% 29.85% -12.80% -1.76% 3.45% -
  Horiz. % 68.48% 77.82% 115.06% 88.61% 101.62% 103.45% 100.00%
EPS -30.32 -9.20 10.26 14.85 14.56 14.96 2.92 -
  QoQ % -229.57% -189.67% -30.91% 1.99% -2.67% 412.33% -
  Horiz. % -1,038.36% -315.07% 351.37% 508.56% 498.63% 512.33% 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 10.3563 10.7750 10.8836 10.6981 10.8108 10.6929 10.7010 -2.15%
  QoQ % -3.89% -1.00% 1.73% -1.04% 1.10% -0.08% -
  Horiz. % 96.78% 100.69% 101.71% 99.97% 101.03% 99.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 27.42 31.16 46.07 35.48 40.69 41.42 40.04 -22.25%
  QoQ % -12.00% -32.36% 29.85% -12.80% -1.76% 3.45% -
  Horiz. % 68.48% 77.82% 115.06% 88.61% 101.62% 103.45% 100.00%
EPS -30.32 -9.20 10.26 14.85 14.56 14.96 2.92 -
  QoQ % -229.57% -189.67% -30.91% 1.99% -2.67% 412.33% -
  Horiz. % -1,038.36% -315.07% 351.37% 508.56% 498.63% 512.33% 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 10.3563 10.7750 10.8836 10.6981 10.8108 10.6929 10.7010 -2.15%
  QoQ % -3.89% -1.00% 1.73% -1.04% 1.10% -0.08% -
  Horiz. % 96.78% 100.69% 101.71% 99.97% 101.03% 99.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.6200 3.9900 4.1100 4.2000 3.5500 3.5800 3.2400 -
P/RPS 13.20 12.81 8.92 11.84 8.73 8.64 8.09 38.47%
  QoQ % 3.04% 43.61% -24.66% 35.62% 1.04% 6.80% -
  Horiz. % 163.16% 158.34% 110.26% 146.35% 107.91% 106.80% 100.00%
P/EPS -11.94 -43.40 40.05 28.28 24.37 23.93 111.06 -
  QoQ % 72.49% -208.36% 41.62% 16.04% 1.84% -78.45% -
  Horiz. % -10.75% -39.08% 36.06% 25.46% 21.94% 21.55% 100.00%
EY -8.38 -2.30 2.50 3.54 4.10 4.18 0.90 -
  QoQ % -264.35% -192.00% -29.38% -13.66% -1.91% 364.44% -
  Horiz. % -931.11% -255.56% 277.78% 393.33% 455.56% 464.44% 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 0.35 0.37 0.38 0.39 0.33 0.33 0.30 10.79%
  QoQ % -5.41% -2.63% -2.56% 18.18% 0.00% 10.00% -
  Horiz. % 116.67% 123.33% 126.67% 130.00% 110.00% 110.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 28/05/18 28/02/18 30/11/17 30/08/17 -
Price 3.6100 3.9800 4.0200 4.1200 4.4200 3.6000 3.5000 -
P/RPS 13.17 12.77 8.73 11.61 10.86 8.69 8.74 31.34%
  QoQ % 3.13% 46.28% -24.81% 6.91% 24.97% -0.57% -
  Horiz. % 150.69% 146.11% 99.89% 132.84% 124.26% 99.43% 100.00%
P/EPS -11.91 -43.29 39.17 27.74 30.34 24.06 119.97 -
  QoQ % 72.49% -210.52% 41.20% -8.57% 26.10% -79.94% -
  Horiz. % -9.93% -36.08% 32.65% 23.12% 25.29% 20.06% 100.00%
EY -8.40 -2.31 2.55 3.60 3.30 4.16 0.83 -
  QoQ % -263.64% -190.59% -29.17% 9.09% -20.67% 401.20% -
  Horiz. % -1,012.05% -278.31% 307.23% 433.73% 397.59% 501.20% 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 0.35 0.37 0.37 0.39 0.41 0.34 0.33 3.99%
  QoQ % -5.41% 0.00% -5.13% -4.88% 20.59% 3.03% -
  Horiz. % 106.06% 112.12% 112.12% 118.18% 124.24% 103.03% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers