Highlights

[KLUANG] QoQ Annualized Quarter Result on 2017-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -2.62%    YoY -     278.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 19,684 29,105 22,416 25,702 26,168 25,293 21,008 -4.24%
  QoQ % -32.37% 29.84% -12.78% -1.78% 3.46% 20.40% -
  Horiz. % 93.70% 138.54% 106.70% 122.34% 124.56% 120.40% 100.00%
PBT -9,560 14,436 18,613 18,742 18,892 5,751 7,265 -
  QoQ % -166.22% -22.44% -0.69% -0.79% 228.50% -20.84% -
  Horiz. % -131.58% 198.70% 256.19% 257.96% 260.03% 79.16% 100.00%
Tax -220 -689 -813 -954 -1,000 -1,201 -1,230 -68.23%
  QoQ % 68.07% 15.29% 14.74% 4.60% 16.74% 2.41% -
  Horiz. % 17.88% 55.99% 66.09% 77.52% 81.26% 97.59% 100.00%
NP -9,780 13,747 17,800 17,788 17,892 4,550 6,034 -
  QoQ % -171.14% -22.77% 0.07% -0.58% 293.23% -24.60% -
  Horiz. % -162.06% 227.80% 294.96% 294.76% 296.49% 75.40% 100.00%
NP to SH -5,808 6,483 9,381 9,204 9,452 1,843 3,390 -
  QoQ % -189.59% -30.89% 1.93% -2.62% 412.86% -45.64% -
  Horiz. % -171.29% 191.20% 276.68% 271.45% 278.77% 54.36% 100.00%
Tax Rate - % 4.77 % 4.37 % 5.09 % 5.29 % 20.88 % 16.94 % -
  QoQ % 0.00% 9.15% -14.15% -3.78% -74.66% 23.26% -
  Horiz. % 0.00% 28.16% 25.80% 30.05% 31.23% 123.26% 100.00%
Total Cost 29,464 15,358 4,616 7,914 8,276 20,743 14,973 56.97%
  QoQ % 91.85% 232.71% -41.67% -4.37% -60.10% 38.53% -
  Horiz. % 196.78% 102.57% 30.83% 52.85% 55.27% 138.53% 100.00%
Net Worth 680,678 687,538 675,820 682,939 675,491 676,003 658,075 2.27%
  QoQ % -1.00% 1.73% -1.04% 1.10% -0.08% 2.72% -
  Horiz. % 103.43% 104.48% 102.70% 103.78% 102.65% 102.72% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 680,678 687,538 675,820 682,939 675,491 676,003 658,075 2.27%
  QoQ % -1.00% 1.73% -1.04% 1.10% -0.08% 2.72% -
  Horiz. % 103.43% 104.48% 102.70% 103.78% 102.65% 102.72% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -49.69 % 47.23 % 79.41 % 69.21 % 68.37 % 17.99 % 28.73 % -
  QoQ % -205.21% -40.52% 14.74% 1.23% 280.04% -37.38% -
  Horiz. % -172.96% 164.39% 276.40% 240.90% 237.97% 62.62% 100.00%
ROE -0.85 % 0.94 % 1.39 % 1.35 % 1.40 % 0.27 % 0.52 % -
  QoQ % -190.43% -32.37% 2.96% -3.57% 418.52% -48.08% -
  Horiz. % -163.46% 180.77% 267.31% 259.62% 269.23% 51.92% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 31.16 46.07 35.48 40.69 41.42 40.04 33.26 -4.25%
  QoQ % -32.36% 29.85% -12.80% -1.76% 3.45% 20.38% -
  Horiz. % 93.69% 138.51% 106.67% 122.34% 124.53% 120.38% 100.00%
EPS -9.20 10.26 14.85 14.56 14.96 2.92 5.37 -
  QoQ % -189.67% -30.91% 1.99% -2.67% 412.33% -45.62% -
  Horiz. % -171.32% 191.06% 276.54% 271.14% 278.58% 54.38% 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 10.7750 10.8836 10.6981 10.8108 10.6929 10.7010 10.4172 2.27%
  QoQ % -1.00% 1.73% -1.04% 1.10% -0.08% 2.72% -
  Horiz. % 103.43% 104.48% 102.70% 103.78% 102.65% 102.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 31.16 46.07 35.48 40.69 41.42 40.04 33.26 -4.25%
  QoQ % -32.36% 29.85% -12.80% -1.76% 3.45% 20.38% -
  Horiz. % 93.69% 138.51% 106.67% 122.34% 124.53% 120.38% 100.00%
EPS -9.20 10.26 14.85 14.56 14.96 2.92 5.37 -
  QoQ % -189.67% -30.91% 1.99% -2.67% 412.33% -45.62% -
  Horiz. % -171.32% 191.06% 276.54% 271.14% 278.58% 54.38% 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 10.7750 10.8836 10.6981 10.8108 10.6929 10.7010 10.4172 2.27%
  QoQ % -1.00% 1.73% -1.04% 1.10% -0.08% 2.72% -
  Horiz. % 103.43% 104.48% 102.70% 103.78% 102.65% 102.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.9900 4.1100 4.2000 3.5500 3.5800 3.2400 3.4800 -
P/RPS 12.81 8.92 11.84 8.73 8.64 8.09 10.46 14.45%
  QoQ % 43.61% -24.66% 35.62% 1.04% 6.80% -22.66% -
  Horiz. % 122.47% 85.28% 113.19% 83.46% 82.60% 77.34% 100.00%
P/EPS -43.40 40.05 28.28 24.37 23.93 111.06 64.84 -
  QoQ % -208.36% 41.62% 16.04% 1.84% -78.45% 71.28% -
  Horiz. % -66.93% 61.77% 43.62% 37.58% 36.91% 171.28% 100.00%
EY -2.30 2.50 3.54 4.10 4.18 0.90 1.54 -
  QoQ % -192.00% -29.38% -13.66% -1.91% 364.44% -41.56% -
  Horiz. % -149.35% 162.34% 229.87% 266.23% 271.43% 58.44% 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 0.37 0.38 0.39 0.33 0.33 0.30 0.33 7.92%
  QoQ % -2.63% -2.56% 18.18% 0.00% 10.00% -9.09% -
  Horiz. % 112.12% 115.15% 118.18% 100.00% 100.00% 90.91% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 28/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 3.9800 4.0200 4.1200 4.4200 3.6000 3.5000 3.2100 -
P/RPS 12.77 8.73 11.61 10.86 8.69 8.74 9.65 20.51%
  QoQ % 46.28% -24.81% 6.91% 24.97% -0.57% -9.43% -
  Horiz. % 132.33% 90.47% 120.31% 112.54% 90.05% 90.57% 100.00%
P/EPS -43.29 39.17 27.74 30.34 24.06 119.97 59.81 -
  QoQ % -210.52% 41.20% -8.57% 26.10% -79.94% 100.59% -
  Horiz. % -72.38% 65.49% 46.38% 50.73% 40.23% 200.59% 100.00%
EY -2.31 2.55 3.60 3.30 4.16 0.83 1.67 -
  QoQ % -190.59% -29.17% 9.09% -20.67% 401.20% -50.30% -
  Horiz. % -138.32% 152.69% 215.57% 197.60% 249.10% 49.70% 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 0.37 0.37 0.39 0.41 0.34 0.33 0.31 12.51%
  QoQ % 0.00% -5.13% -4.88% 20.59% 3.03% 6.45% -
  Horiz. % 119.35% 119.35% 125.81% 132.26% 109.68% 106.45% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

370  177  440  1222 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.49+0.04 
 SAPNRG 0.105+0.01 
 AGES-PA 0.010.00 
 LAMBO 0.010.00 
 ARMADA 0.175+0.01 
 VELESTO 0.17+0.01 
 MINETEC 0.185+0.015 
 HSI-H8M 0.50-0.105 
 HSI-C9J 0.17+0.025 
 ALAM 0.08+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers