Highlights

[KLUANG] QoQ Annualized Quarter Result on 2015-03-31 [#3]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -48.53%    YoY -     -47.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 22,478 19,784 24,448 19,168 22,342 20,980 27,830 -13.24%
  QoQ % 13.62% -19.08% 27.55% -14.21% 6.49% -24.61% -
  Horiz. % 80.77% 71.09% 87.85% 68.88% 80.28% 75.39% 100.00%
PBT -7,700 -30,908 10,162 7,404 13,734 22,748 25,309 -
  QoQ % 75.09% -404.15% 37.25% -46.09% -39.63% -10.12% -
  Horiz. % -30.42% -122.12% 40.15% 29.25% 54.27% 89.88% 100.00%
Tax -450 132 198 -1,468 -1,664 -1,348 -2,996 -71.65%
  QoQ % -440.91% -33.33% 113.49% 11.78% -23.44% 55.01% -
  Horiz. % 15.02% -4.41% -6.61% 49.00% 55.54% 44.99% 100.00%
NP -8,150 -30,776 10,360 5,936 12,070 21,400 22,313 -
  QoQ % 73.52% -397.07% 74.53% -50.82% -43.60% -4.09% -
  Horiz. % -36.53% -137.93% 46.43% 26.60% 54.09% 95.91% 100.00%
NP to SH -3,632 -15,776 4,836 3,256 6,326 8,904 8,429 -
  QoQ % 76.98% -426.22% 48.53% -48.53% -28.95% 5.64% -
  Horiz. % -43.09% -187.16% 57.37% 38.63% 75.05% 105.64% 100.00%
Tax Rate - % - % -1.95 % 19.83 % 12.12 % 5.93 % 11.84 % -
  QoQ % 0.00% 0.00% -109.83% 63.61% 104.38% -49.92% -
  Horiz. % 0.00% 0.00% -16.47% 167.48% 102.36% 50.08% 100.00%
Total Cost 30,628 50,560 14,088 13,232 10,272 -420 5,517 212.55%
  QoQ % -39.42% 258.89% 6.47% 28.82% 2,545.71% -107.61% -
  Horiz. % 555.16% 916.44% 255.36% 239.84% 186.19% -7.61% 100.00%
Net Worth 642,029 651,543 643,122 480,056 463,587 457,232 445,002 27.60%
  QoQ % -1.46% 1.31% 33.97% 3.55% 1.39% 2.75% -
  Horiz. % 144.28% 146.41% 144.52% 107.88% 104.18% 102.75% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 1,263 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 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% 0.00% 100.00% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 642,029 651,543 643,122 480,056 463,587 457,232 445,002 27.60%
  QoQ % -1.46% 1.31% 33.97% 3.55% 1.39% 2.75% -
  Horiz. % 144.28% 146.41% 144.52% 107.88% 104.18% 102.75% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -36.26 % -155.56 % 42.38 % 30.97 % 54.02 % 102.00 % 80.18 % -
  QoQ % 76.69% -467.06% 36.84% -42.67% -47.04% 27.21% -
  Horiz. % -45.22% -194.01% 52.86% 38.63% 67.37% 127.21% 100.00%
ROE -0.57 % -2.42 % 0.75 % 0.68 % 1.36 % 1.95 % 1.89 % -
  QoQ % 76.45% -422.67% 10.29% -50.00% -30.26% 3.17% -
  Horiz. % -30.16% -128.04% 39.68% 35.98% 71.96% 103.17% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.58 31.32 38.70 30.34 35.37 33.21 44.05 -13.24%
  QoQ % 13.60% -19.07% 27.55% -14.22% 6.50% -24.61% -
  Horiz. % 80.77% 71.10% 87.85% 68.88% 80.30% 75.39% 100.00%
EPS -5.74 -24.96 7.66 5.16 10.02 14.08 13.56 -
  QoQ % 77.00% -425.85% 48.45% -48.50% -28.84% 3.83% -
  Horiz. % -42.33% -184.07% 56.49% 38.05% 73.89% 103.83% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 10.1632 10.3138 10.1805 7.5992 7.3385 7.2379 7.0443 27.60%
  QoQ % -1.46% 1.31% 33.97% 3.55% 1.39% 2.75% -
  Horiz. % 144.28% 146.41% 144.52% 107.88% 104.18% 102.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.58 31.32 38.70 30.34 35.37 33.21 44.05 -13.24%
  QoQ % 13.60% -19.07% 27.55% -14.22% 6.50% -24.61% -
  Horiz. % 80.77% 71.10% 87.85% 68.88% 80.30% 75.39% 100.00%
EPS -5.74 -24.96 7.66 5.16 10.02 14.08 13.56 -
  QoQ % 77.00% -425.85% 48.45% -48.50% -28.84% 3.83% -
  Horiz. % -42.33% -184.07% 56.49% 38.05% 73.89% 103.83% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 10.1632 10.3138 10.1805 7.5992 7.3385 7.2379 7.0443 27.60%
  QoQ % -1.46% 1.31% 33.97% 3.55% 1.39% 2.75% -
  Horiz. % 144.28% 146.41% 144.52% 107.88% 104.18% 102.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.3400 3.1300 3.1200 3.3800 2.9000 3.8000 3.7000 -
P/RPS 9.39 9.99 8.06 11.14 8.20 11.44 8.40 7.69%
  QoQ % -6.01% 23.95% -27.65% 35.85% -28.32% 36.19% -
  Horiz. % 111.79% 118.93% 95.95% 132.62% 97.62% 136.19% 100.00%
P/EPS -58.09 -12.53 40.76 65.58 28.96 26.96 27.73 -
  QoQ % -363.61% -130.74% -37.85% 126.45% 7.42% -2.78% -
  Horiz. % -209.48% -45.19% 146.99% 236.49% 104.44% 97.22% 100.00%
EY -1.72 -7.98 2.45 1.52 3.45 3.71 3.61 -
  QoQ % 78.45% -425.71% 61.18% -55.94% -7.01% 2.77% -
  Horiz. % -47.65% -221.05% 67.87% 42.11% 95.57% 102.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.69 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.33 0.30 0.31 0.44 0.40 0.53 0.53 -27.02%
  QoQ % 10.00% -3.23% -29.55% 10.00% -24.53% 0.00% -
  Horiz. % 62.26% 56.60% 58.49% 83.02% 75.47% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 17/11/15 28/08/15 29/05/15 17/02/15 27/11/14 28/08/14 -
Price 3.1100 3.4000 2.9200 3.1400 3.4200 3.3000 3.6000 -
P/RPS 8.74 10.86 7.55 10.35 9.67 9.94 8.17 4.59%
  QoQ % -19.52% 43.84% -27.05% 7.03% -2.72% 21.66% -
  Horiz. % 106.98% 132.93% 92.41% 126.68% 118.36% 121.66% 100.00%
P/EPS -54.09 -13.61 38.14 60.92 34.15 23.41 26.98 -
  QoQ % -297.43% -135.68% -37.39% 78.39% 45.88% -13.23% -
  Horiz. % -200.48% -50.44% 141.36% 225.80% 126.58% 86.77% 100.00%
EY -1.85 -7.35 2.62 1.64 2.93 4.27 3.71 -
  QoQ % 74.83% -380.53% 59.76% -44.03% -31.38% 15.09% -
  Horiz. % -49.87% -198.11% 70.62% 44.20% 78.98% 115.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.58 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.31 0.33 0.29 0.41 0.47 0.46 0.51 -28.18%
  QoQ % -6.06% 13.79% -29.27% -12.77% 2.17% -9.80% -
  Horiz. % 60.78% 64.71% 56.86% 80.39% 92.16% 90.20% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS