Highlights

[KLUANG] QoQ Annualized Quarter Result on 2014-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 17-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -28.95%    YoY -     -21.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 19,784 24,448 19,168 22,342 20,980 27,830 23,441 -10.68%
  QoQ % -19.08% 27.55% -14.21% 6.49% -24.61% 18.72% -
  Horiz. % 84.40% 104.29% 81.77% 95.31% 89.50% 118.72% 100.00%
PBT -30,908 10,162 7,404 13,734 22,748 25,309 21,056 -
  QoQ % -404.15% 37.25% -46.09% -39.63% -10.12% 20.20% -
  Horiz. % -146.79% 48.26% 35.16% 65.23% 108.04% 120.20% 100.00%
Tax 132 198 -1,468 -1,664 -1,348 -2,996 -2,290 -
  QoQ % -33.33% 113.49% 11.78% -23.44% 55.01% -30.79% -
  Horiz. % -5.76% -8.64% 64.09% 72.64% 58.85% 130.79% 100.00%
NP -30,776 10,360 5,936 12,070 21,400 22,313 18,765 -
  QoQ % -397.07% 74.53% -50.82% -43.60% -4.09% 18.91% -
  Horiz. % -164.00% 55.21% 31.63% 64.32% 114.04% 118.91% 100.00%
NP to SH -15,776 4,836 3,256 6,326 8,904 8,429 6,249 -
  QoQ % -426.22% 48.53% -48.53% -28.95% 5.64% 34.88% -
  Horiz. % -252.44% 77.38% 52.10% 101.23% 142.48% 134.88% 100.00%
Tax Rate - % -1.95 % 19.83 % 12.12 % 5.93 % 11.84 % 10.88 % -
  QoQ % 0.00% -109.83% 63.61% 104.38% -49.92% 8.82% -
  Horiz. % 0.00% -17.92% 182.26% 111.40% 54.50% 108.82% 100.00%
Total Cost 50,560 14,088 13,232 10,272 -420 5,517 4,676 388.27%
  QoQ % 258.89% 6.47% 28.82% 2,545.71% -107.61% 17.99% -
  Horiz. % 1,081.27% 301.28% 282.98% 219.67% -8.98% 117.99% 100.00%
Net Worth 651,543 643,122 480,056 463,587 457,232 445,002 432,702 31.34%
  QoQ % 1.31% 33.97% 3.55% 1.39% 2.75% 2.84% -
  Horiz. % 150.58% 148.63% 110.94% 107.14% 105.67% 102.84% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 1,263 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 19.97 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 651,543 643,122 480,056 463,587 457,232 445,002 432,702 31.34%
  QoQ % 1.31% 33.97% 3.55% 1.39% 2.75% 2.84% -
  Horiz. % 150.58% 148.63% 110.94% 107.14% 105.67% 102.84% 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -155.56 % 42.38 % 30.97 % 54.02 % 102.00 % 80.18 % 80.05 % -
  QoQ % -467.06% 36.84% -42.67% -47.04% 27.21% 0.16% -
  Horiz. % -194.33% 52.94% 38.69% 67.48% 127.42% 100.16% 100.00%
ROE -2.42 % 0.75 % 0.68 % 1.36 % 1.95 % 1.89 % 1.44 % -
  QoQ % -422.67% 10.29% -50.00% -30.26% 3.17% 31.25% -
  Horiz. % -168.06% 52.08% 47.22% 94.44% 135.42% 131.25% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 31.32 38.70 30.34 35.37 33.21 44.05 37.11 -10.68%
  QoQ % -19.07% 27.55% -14.22% 6.50% -24.61% 18.70% -
  Horiz. % 84.40% 104.28% 81.76% 95.31% 89.49% 118.70% 100.00%
EPS -24.96 7.66 5.16 10.02 14.08 13.56 10.11 -
  QoQ % -425.85% 48.45% -48.50% -28.84% 3.83% 34.12% -
  Horiz. % -246.88% 75.77% 51.04% 99.11% 139.27% 134.12% 100.00%
DPS 0.00 0.00 0.00 2.00 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 10.3138 10.1805 7.5992 7.3385 7.2379 7.0443 6.8496 31.34%
  QoQ % 1.31% 33.97% 3.55% 1.39% 2.75% 2.84% -
  Horiz. % 150.58% 148.63% 110.94% 107.14% 105.67% 102.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 31.32 38.70 30.34 35.37 33.21 44.05 37.11 -10.68%
  QoQ % -19.07% 27.55% -14.22% 6.50% -24.61% 18.70% -
  Horiz. % 84.40% 104.28% 81.76% 95.31% 89.49% 118.70% 100.00%
EPS -24.96 7.66 5.16 10.02 14.08 13.56 10.11 -
  QoQ % -425.85% 48.45% -48.50% -28.84% 3.83% 34.12% -
  Horiz. % -246.88% 75.77% 51.04% 99.11% 139.27% 134.12% 100.00%
DPS 0.00 0.00 0.00 2.00 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 10.3138 10.1805 7.5992 7.3385 7.2379 7.0443 6.8496 31.34%
  QoQ % 1.31% 33.97% 3.55% 1.39% 2.75% 2.84% -
  Horiz. % 150.58% 148.63% 110.94% 107.14% 105.67% 102.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.1300 3.1200 3.3800 2.9000 3.8000 3.7000 3.5500 -
P/RPS 9.99 8.06 11.14 8.20 11.44 8.40 9.57 2.90%
  QoQ % 23.95% -27.65% 35.85% -28.32% 36.19% -12.23% -
  Horiz. % 104.39% 84.22% 116.41% 85.68% 119.54% 87.77% 100.00%
P/EPS -12.53 40.76 65.58 28.96 26.96 27.73 35.89 -
  QoQ % -130.74% -37.85% 126.45% 7.42% -2.78% -22.74% -
  Horiz. % -34.91% 113.57% 182.73% 80.69% 75.12% 77.26% 100.00%
EY -7.98 2.45 1.52 3.45 3.71 3.61 2.79 -
  QoQ % -425.71% 61.18% -55.94% -7.01% 2.77% 29.39% -
  Horiz. % -286.02% 87.81% 54.48% 123.66% 132.97% 129.39% 100.00%
DY 0.00 0.00 0.00 0.69 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 0.30 0.31 0.44 0.40 0.53 0.53 0.52 -30.67%
  QoQ % -3.23% -29.55% 10.00% -24.53% 0.00% 1.92% -
  Horiz. % 57.69% 59.62% 84.62% 76.92% 101.92% 101.92% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 28/08/15 29/05/15 17/02/15 27/11/14 28/08/14 23/05/14 -
Price 3.4000 2.9200 3.1400 3.4200 3.3000 3.6000 3.8000 -
P/RPS 10.86 7.55 10.35 9.67 9.94 8.17 10.24 3.99%
  QoQ % 43.84% -27.05% 7.03% -2.72% 21.66% -20.21% -
  Horiz. % 106.05% 73.73% 101.07% 94.43% 97.07% 79.79% 100.00%
P/EPS -13.61 38.14 60.92 34.15 23.41 26.98 38.41 -
  QoQ % -135.68% -37.39% 78.39% 45.88% -13.23% -29.76% -
  Horiz. % -35.43% 99.30% 158.60% 88.91% 60.95% 70.24% 100.00%
EY -7.35 2.62 1.64 2.93 4.27 3.71 2.60 -
  QoQ % -380.53% 59.76% -44.03% -31.38% 15.09% 42.69% -
  Horiz. % -282.69% 100.77% 63.08% 112.69% 164.23% 142.69% 100.00%
DY 0.00 0.00 0.00 0.58 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 0.33 0.29 0.41 0.47 0.46 0.51 0.55 -28.84%
  QoQ % 13.79% -29.27% -12.77% 2.17% -9.80% -7.27% -
  Horiz. % 60.00% 52.73% 74.55% 85.45% 83.64% 92.73% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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