Highlights

[KLUANG] QoQ Annualized Quarter Result on 2015-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     76.98%    YoY -     -157.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 22,676 24,593 18,858 22,478 19,784 24,448 19,168 11.82%
  QoQ % -7.79% 30.41% -16.10% 13.62% -19.08% 27.55% -
  Horiz. % 118.30% 128.30% 98.39% 117.27% 103.21% 127.55% 100.00%
PBT 8 5,413 7,114 -7,700 -30,908 10,162 7,404 -98.93%
  QoQ % -99.85% -23.92% 192.40% 75.09% -404.15% 37.25% -
  Horiz. % 0.11% 73.11% 96.09% -104.00% -417.45% 137.25% 100.00%
Tax -1,288 -350 -296 -450 132 198 -1,468 -8.33%
  QoQ % -268.00% -18.24% 34.22% -440.91% -33.33% 113.49% -
  Horiz. % 87.74% 23.84% 20.16% 30.65% -8.99% -13.49% 100.00%
NP -1,280 5,063 6,818 -8,150 -30,776 10,360 5,936 -
  QoQ % -125.28% -25.75% 183.66% 73.52% -397.07% 74.53% -
  Horiz. % -21.56% 85.29% 114.87% -137.30% -518.46% 174.53% 100.00%
NP to SH -12 2,917 3,513 -3,632 -15,776 4,836 3,256 -
  QoQ % -100.41% -16.97% 196.73% 76.98% -426.22% 48.53% -
  Horiz. % -0.37% 89.59% 107.90% -111.55% -484.52% 148.53% 100.00%
Tax Rate 16,100.00 % 6.47 % 4.16 % - % - % -1.95 % 19.83 % 8,497.44%
  QoQ % 248,740.81% 55.53% 0.00% 0.00% 0.00% -109.83% -
  Horiz. % 81,190.12% 32.63% 20.98% 0.00% 0.00% -9.83% 100.00%
Total Cost 23,956 19,530 12,040 30,628 50,560 14,088 13,232 48.38%
  QoQ % 22.66% 62.21% -60.69% -39.42% 258.89% 6.47% -
  Horiz. % 181.05% 147.60% 90.99% 231.47% 382.10% 106.47% 100.00%
Net Worth 640,582 629,192 638,586 642,029 651,543 643,122 480,056 21.14%
  QoQ % 1.81% -1.47% -0.54% -1.46% 1.31% 33.97% -
  Horiz. % 133.44% 131.07% 133.02% 133.74% 135.72% 133.97% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 640,582 629,192 638,586 642,029 651,543 643,122 480,056 21.14%
  QoQ % 1.81% -1.47% -0.54% -1.46% 1.31% 33.97% -
  Horiz. % 133.44% 131.07% 133.02% 133.74% 135.72% 133.97% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -5.64 % 20.59 % 36.16 % -36.26 % -155.56 % 42.38 % 30.97 % -
  QoQ % -127.39% -43.06% 199.72% 76.69% -467.06% 36.84% -
  Horiz. % -18.21% 66.48% 116.76% -117.08% -502.29% 136.84% 100.00%
ROE 0.00 % 0.46 % 0.55 % -0.57 % -2.42 % 0.75 % 0.68 % -
  QoQ % 0.00% -16.36% 196.49% 76.45% -422.67% 10.29% -
  Horiz. % 0.00% 67.65% 80.88% -83.82% -355.88% 110.29% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 35.90 38.93 29.85 35.58 31.32 38.70 30.34 11.84%
  QoQ % -7.78% 30.42% -16.10% 13.60% -19.07% 27.55% -
  Horiz. % 118.33% 128.31% 98.38% 117.27% 103.23% 127.55% 100.00%
EPS 0.00 4.62 5.56 -5.74 -24.96 7.66 5.16 -
  QoQ % 0.00% -16.91% 196.86% 77.00% -425.85% 48.45% -
  Horiz. % 0.00% 89.53% 107.75% -111.24% -483.72% 148.45% 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 10.1403 9.9600 10.1087 10.1632 10.3138 10.1805 7.5992 21.14%
  QoQ % 1.81% -1.47% -0.54% -1.46% 1.31% 33.97% -
  Horiz. % 133.44% 131.07% 133.02% 133.74% 135.72% 133.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 35.90 38.93 29.85 35.58 31.32 38.70 30.34 11.84%
  QoQ % -7.78% 30.42% -16.10% 13.60% -19.07% 27.55% -
  Horiz. % 118.33% 128.31% 98.38% 117.27% 103.23% 127.55% 100.00%
EPS 0.00 4.62 5.56 -5.74 -24.96 7.66 5.16 -
  QoQ % 0.00% -16.91% 196.86% 77.00% -425.85% 48.45% -
  Horiz. % 0.00% 89.53% 107.75% -111.24% -483.72% 148.45% 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 10.1403 9.9600 10.1087 10.1632 10.3138 10.1805 7.5992 21.14%
  QoQ % 1.81% -1.47% -0.54% -1.46% 1.31% 33.97% -
  Horiz. % 133.44% 131.07% 133.02% 133.74% 135.72% 133.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.2200 3.0000 3.1100 3.3400 3.1300 3.1200 3.3800 -
P/RPS 8.97 7.71 10.42 9.39 9.99 8.06 11.14 -13.41%
  QoQ % 16.34% -26.01% 10.97% -6.01% 23.95% -27.65% -
  Horiz. % 80.52% 69.21% 93.54% 84.29% 89.68% 72.35% 100.00%
P/EPS -16,951.15 64.97 55.92 -58.09 -12.53 40.76 65.58 -
  QoQ % -26,190.73% 16.18% 196.26% -363.61% -130.74% -37.85% -
  Horiz. % -25,848.05% 99.07% 85.27% -88.58% -19.11% 62.15% 100.00%
EY -0.01 1.54 1.79 -1.72 -7.98 2.45 1.52 -
  QoQ % -100.65% -13.97% 204.07% 78.45% -425.71% 61.18% -
  Horiz. % -0.66% 101.32% 117.76% -113.16% -525.00% 161.18% 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 0.32 0.30 0.31 0.33 0.30 0.31 0.44 -19.08%
  QoQ % 6.67% -3.23% -6.06% 10.00% -3.23% -29.55% -
  Horiz. % 72.73% 68.18% 70.45% 75.00% 68.18% 70.45% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 26/05/16 26/02/16 17/11/15 28/08/15 29/05/15 -
Price 3.1600 3.1900 3.2700 3.1100 3.4000 2.9200 3.1400 -
P/RPS 8.80 8.19 10.95 8.74 10.86 7.55 10.35 -10.22%
  QoQ % 7.45% -25.21% 25.29% -19.52% 43.84% -27.05% -
  Horiz. % 85.02% 79.13% 105.80% 84.44% 104.93% 72.95% 100.00%
P/EPS -16,635.29 69.08 58.80 -54.09 -13.61 38.14 60.92 -
  QoQ % -24,181.19% 17.48% 208.71% -297.43% -135.68% -37.39% -
  Horiz. % -27,306.78% 113.39% 96.52% -88.79% -22.34% 62.61% 100.00%
EY -0.01 1.45 1.70 -1.85 -7.35 2.62 1.64 -
  QoQ % -100.69% -14.71% 191.89% 74.83% -380.53% 59.76% -
  Horiz. % -0.61% 88.41% 103.66% -112.80% -448.17% 159.76% 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 0.31 0.32 0.32 0.31 0.33 0.29 0.41 -16.96%
  QoQ % -3.12% 0.00% 3.23% -6.06% 13.79% -29.27% -
  Horiz. % 75.61% 78.05% 78.05% 75.61% 80.49% 70.73% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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