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.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS