Highlights

[KLUANG] QoQ Annualized Quarter Result on 2014-03-31 [#3]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 23-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -22.77%    YoY -     8.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 22,342 20,980 27,830 23,441 27,490 24,248 23,945 -4.50%
  QoQ % 6.49% -24.61% 18.72% -14.73% 13.37% 1.27% -
  Horiz. % 93.31% 87.62% 116.22% 97.90% 114.80% 101.27% 100.00%
PBT 13,734 22,748 25,309 21,056 28,418 26,864 17,330 -14.33%
  QoQ % -39.63% -10.12% 20.20% -25.91% 5.78% 55.01% -
  Horiz. % 79.25% 131.26% 146.04% 121.50% 163.98% 155.01% 100.00%
Tax -1,664 -1,348 -2,996 -2,290 -2,596 -1,792 4,960 -
  QoQ % -23.44% 55.01% -30.79% 11.76% -44.87% -136.13% -
  Horiz. % -33.55% -27.18% -60.40% -46.18% -52.34% -36.13% 100.00%
NP 12,070 21,400 22,313 18,765 25,822 25,072 22,290 -33.49%
  QoQ % -43.60% -4.09% 18.91% -27.33% 2.99% 12.48% -
  Horiz. % 54.15% 96.01% 100.10% 84.19% 115.85% 112.48% 100.00%
NP to SH 6,326 8,904 8,429 6,249 8,092 12,532 10,250 -27.45%
  QoQ % -28.95% 5.64% 34.88% -22.77% -35.43% 22.26% -
  Horiz. % 61.72% 86.87% 82.23% 60.97% 78.95% 122.26% 100.00%
Tax Rate 12.12 % 5.93 % 11.84 % 10.88 % 9.14 % 6.67 % -28.62 % -
  QoQ % 104.38% -49.92% 8.82% 19.04% 37.03% 123.31% -
  Horiz. % -42.35% -20.72% -41.37% -38.02% -31.94% -23.31% 100.00%
Total Cost 10,272 -420 5,517 4,676 1,668 -824 1,655 236.61%
  QoQ % 2,545.71% -107.61% 17.99% 180.34% 302.43% -149.79% -
  Horiz. % 620.66% -25.38% 333.35% 282.54% 100.79% -49.79% 100.00%
Net Worth 463,587 457,232 445,002 432,702 379,031 426,470 405,132 9.37%
  QoQ % 1.39% 2.75% 2.84% 14.16% -11.12% 5.27% -
  Horiz. % 114.43% 112.86% 109.84% 106.81% 93.56% 105.27% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,263 - - - 23,929 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5.28% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 19.97 % - % - % - % 295.72 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6.75% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 463,587 457,232 445,002 432,702 379,031 426,470 405,132 9.37%
  QoQ % 1.39% 2.75% 2.84% 14.16% -11.12% 5.27% -
  Horiz. % 114.43% 112.86% 109.84% 106.81% 93.56% 105.27% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 60,173 60,202 3.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.98% -0.05% -
  Horiz. % 104.93% 104.93% 104.93% 104.93% 104.93% 99.95% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 54.02 % 102.00 % 80.18 % 80.05 % 93.93 % 103.40 % 93.09 % -30.36%
  QoQ % -47.04% 27.21% 0.16% -14.78% -9.16% 11.08% -
  Horiz. % 58.03% 109.57% 86.13% 85.99% 100.90% 111.08% 100.00%
ROE 1.36 % 1.95 % 1.89 % 1.44 % 2.13 % 2.94 % 2.53 % -33.81%
  QoQ % -30.26% 3.17% 31.25% -32.39% -27.55% 16.21% -
  Horiz. % 53.75% 77.08% 74.70% 56.92% 84.19% 116.21% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 35.37 33.21 44.05 37.11 43.52 40.30 39.77 -7.50%
  QoQ % 6.50% -24.61% 18.70% -14.73% 7.99% 1.33% -
  Horiz. % 88.94% 83.51% 110.76% 93.31% 109.43% 101.33% 100.00%
EPS 10.02 14.08 13.56 10.11 13.22 20.84 17.03 -29.72%
  QoQ % -28.84% 3.83% 34.12% -23.52% -36.56% 22.37% -
  Horiz. % 58.84% 82.68% 79.62% 59.37% 77.63% 122.37% 100.00%
DPS 2.00 0.00 0.00 0.00 37.88 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5.28% 0.00% 0.00% 0.00% 100.00% - -
NAPS 7.3385 7.2379 7.0443 6.8496 6.0000 7.0874 6.7295 5.93%
  QoQ % 1.39% 2.75% 2.84% 14.16% -15.34% 5.32% -
  Horiz. % 109.05% 107.55% 104.68% 101.78% 89.16% 105.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 35.37 33.21 44.05 37.11 43.52 38.38 37.90 -4.49%
  QoQ % 6.50% -24.61% 18.70% -14.73% 13.39% 1.27% -
  Horiz. % 93.32% 87.63% 116.23% 97.92% 114.83% 101.27% 100.00%
EPS 10.02 14.08 13.56 10.11 13.22 19.84 16.23 -27.43%
  QoQ % -28.84% 3.83% 34.12% -23.52% -33.37% 22.24% -
  Horiz. % 61.74% 86.75% 83.55% 62.29% 81.45% 122.24% 100.00%
DPS 2.00 0.00 0.00 0.00 37.88 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5.28% 0.00% 0.00% 0.00% 100.00% - -
NAPS 7.3385 7.2379 7.0443 6.8496 6.0000 6.7509 6.4132 9.37%
  QoQ % 1.39% 2.75% 2.84% 14.16% -11.12% 5.27% -
  Horiz. % 114.43% 112.86% 109.84% 106.80% 93.56% 105.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.9000 3.8000 3.7000 3.5500 3.2400 3.6600 3.1300 -
P/RPS 8.20 11.44 8.40 9.57 7.45 9.08 7.87 2.77%
  QoQ % -28.32% 36.19% -12.23% 28.46% -17.95% 15.37% -
  Horiz. % 104.19% 145.36% 106.73% 121.60% 94.66% 115.37% 100.00%
P/EPS 28.96 26.96 27.73 35.89 25.29 17.57 18.38 35.29%
  QoQ % 7.42% -2.78% -22.74% 41.91% 43.94% -4.41% -
  Horiz. % 157.56% 146.68% 150.87% 195.27% 137.60% 95.59% 100.00%
EY 3.45 3.71 3.61 2.79 3.95 5.69 5.44 -26.12%
  QoQ % -7.01% 2.77% 29.39% -29.37% -30.58% 4.60% -
  Horiz. % 63.42% 68.20% 66.36% 51.29% 72.61% 104.60% 100.00%
DY 0.69 0.00 0.00 0.00 11.69 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5.90% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.40 0.53 0.53 0.52 0.54 0.52 0.47 -10.17%
  QoQ % -24.53% 0.00% 1.92% -3.70% 3.85% 10.64% -
  Horiz. % 85.11% 112.77% 112.77% 110.64% 114.89% 110.64% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 27/11/14 28/08/14 23/05/14 27/02/14 29/11/13 30/08/13 -
Price 3.4200 3.3000 3.6000 3.8000 3.3600 3.2600 3.3000 -
P/RPS 9.67 9.94 8.17 10.24 7.72 8.09 8.30 10.69%
  QoQ % -2.72% 21.66% -20.21% 32.64% -4.57% -2.53% -
  Horiz. % 116.51% 119.76% 98.43% 123.37% 93.01% 97.47% 100.00%
P/EPS 34.15 23.41 26.98 38.41 26.23 15.65 19.38 45.74%
  QoQ % 45.88% -13.23% -29.76% 46.44% 67.60% -19.25% -
  Horiz. % 176.21% 120.79% 139.22% 198.19% 135.35% 80.75% 100.00%
EY 2.93 4.27 3.71 2.60 3.81 6.39 5.16 -31.36%
  QoQ % -31.38% 15.09% 42.69% -31.76% -40.38% 23.84% -
  Horiz. % 56.78% 82.75% 71.90% 50.39% 73.84% 123.84% 100.00%
DY 0.58 0.00 0.00 0.00 11.27 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5.15% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.47 0.46 0.51 0.55 0.56 0.46 0.49 -2.73%
  QoQ % 2.17% -9.80% -7.27% -1.79% 21.74% -6.12% -
  Horiz. % 95.92% 93.88% 104.08% 112.24% 114.29% 93.88% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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