Highlights

[KLUANG] QoQ Cumulative Quarter Result on 2017-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -27.53%    YoY -     -36.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 16,812 12,851 6,542 25,293 15,756 11,954 5,669 106.55%
  QoQ % 30.82% 96.44% -74.14% 60.53% 31.81% 110.87% -
  Horiz. % 296.56% 226.69% 115.40% 446.16% 277.93% 210.87% 100.00%
PBT 13,960 9,371 4,723 5,751 5,449 -4,474 2 36,620.84%
  QoQ % 48.97% 98.41% -17.88% 5.54% 221.79% -223,800.00% -
  Horiz. % 698,000.00% 468,550.00% 236,150.00% 287,550.00% 272,450.00% -223,700.00% 100.00%
Tax -610 -477 -250 -1,201 -923 -940 -322 53.16%
  QoQ % -27.88% -90.80% 79.18% -30.12% 1.81% -191.93% -
  Horiz. % 189.44% 148.14% 77.64% 372.98% 286.65% 291.93% 100.00%
NP 13,350 8,894 4,473 4,550 4,526 -5,414 -320 -
  QoQ % 50.10% 98.84% -1.69% 0.53% 183.60% -1,591.88% -
  Horiz. % -4,171.88% -2,779.38% -1,397.81% -1,421.88% -1,414.38% 1,691.88% 100.00%
NP to SH 7,036 4,602 2,363 1,843 2,543 -2,575 -3 -
  QoQ % 52.89% 94.75% 28.21% -27.53% 198.76% -85,733.33% -
  Horiz. % -234,533.33% -153,400.00% -78,766.67% -61,433.33% -84,766.67% 85,833.33% 100.00%
Tax Rate 4.37 % 5.09 % 5.29 % 20.88 % 16.94 % - % 16,100.00 % -99.58%
  QoQ % -14.15% -3.78% -74.66% 23.26% 0.00% 0.00% -
  Horiz. % 0.03% 0.03% 0.03% 0.13% 0.11% 0.00% 100.00%
Total Cost 3,462 3,957 2,069 20,743 11,230 17,368 5,989 -30.63%
  QoQ % -12.51% 91.25% -90.03% 84.71% -35.34% 190.00% -
  Horiz. % 57.81% 66.07% 34.55% 346.35% 187.51% 290.00% 100.00%
Net Worth 675,820 682,939 675,491 676,003 658,075 642,743 640,582 3.64%
  QoQ % -1.04% 1.10% -0.08% 2.72% 2.39% 0.34% -
  Horiz. % 105.50% 106.61% 105.45% 105.53% 102.73% 100.34% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 675,820 682,939 675,491 676,003 658,075 642,743 640,582 3.64%
  QoQ % -1.04% 1.10% -0.08% 2.72% 2.39% 0.34% -
  Horiz. % 105.50% 106.61% 105.45% 105.53% 102.73% 100.34% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 79.41 % 69.21 % 68.37 % 17.99 % 28.73 % -45.29 % -5.64 % -
  QoQ % 14.74% 1.23% 280.04% -37.38% 163.44% -703.01% -
  Horiz. % -1,407.98% -1,227.13% -1,212.23% -318.97% -509.40% 803.01% 100.00%
ROE 1.04 % 0.67 % 0.35 % 0.27 % 0.39 % -0.40 % 0.00 % -
  QoQ % 55.22% 91.43% 29.63% -30.77% 197.50% 0.00% -
  Horiz. % -260.00% -167.50% -87.50% -67.50% -97.50% 100.00% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 26.61 20.34 10.36 40.04 24.94 18.92 8.97 106.60%
  QoQ % 30.83% 96.33% -74.13% 60.55% 31.82% 110.93% -
  Horiz. % 296.66% 226.76% 115.50% 446.38% 278.04% 210.93% 100.00%
EPS 11.14 7.28 3.74 2.92 4.03 -4.08 0.00 -
  QoQ % 53.02% 94.65% 28.08% -27.54% 198.77% 0.00% -
  Horiz. % -273.04% -178.43% -91.67% -71.57% -98.77% 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 10.6981 10.8108 10.6929 10.7010 10.4172 10.1745 10.1403 3.64%
  QoQ % -1.04% 1.10% -0.08% 2.72% 2.39% 0.34% -
  Horiz. % 105.50% 106.61% 105.45% 105.53% 102.73% 100.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 26.61 20.34 10.36 40.04 24.94 18.92 8.97 106.60%
  QoQ % 30.83% 96.33% -74.13% 60.55% 31.82% 110.93% -
  Horiz. % 296.66% 226.76% 115.50% 446.38% 278.04% 210.93% 100.00%
EPS 11.14 7.28 3.74 2.92 4.03 -4.08 0.00 -
  QoQ % 53.02% 94.65% 28.08% -27.54% 198.77% 0.00% -
  Horiz. % -273.04% -178.43% -91.67% -71.57% -98.77% 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 10.6981 10.8108 10.6929 10.7010 10.4172 10.1745 10.1403 3.64%
  QoQ % -1.04% 1.10% -0.08% 2.72% 2.39% 0.34% -
  Horiz. % 105.50% 106.61% 105.45% 105.53% 102.73% 100.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 4.2000 3.5500 3.5800 3.2400 3.4800 3.2000 3.2200 -
P/RPS 15.78 17.45 34.57 8.09 13.95 16.91 35.88 -42.20%
  QoQ % -9.57% -49.52% 327.32% -42.01% -17.50% -52.87% -
  Horiz. % 43.98% 48.63% 96.35% 22.55% 38.88% 47.13% 100.00%
P/EPS 37.71 48.73 95.71 111.06 86.45 -78.50 -67,804.59 -
  QoQ % -22.61% -49.09% -13.82% 28.47% 210.13% 99.88% -
  Horiz. % -0.06% -0.07% -0.14% -0.16% -0.13% 0.12% 100.00%
EY 2.65 2.05 1.04 0.90 1.16 -1.27 0.00 -
  QoQ % 29.27% 97.12% 15.56% -22.41% 191.34% 0.00% -
  Horiz. % -208.66% -161.42% -81.89% -70.87% -91.34% 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 0.39 0.33 0.33 0.30 0.33 0.31 0.32 14.11%
  QoQ % 18.18% 0.00% 10.00% -9.09% 6.45% -3.12% -
  Horiz. % 121.88% 103.13% 103.13% 93.75% 103.13% 96.88% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 28/02/18 30/11/17 30/08/17 31/05/17 27/02/17 30/11/16 -
Price 4.1200 4.4200 3.6000 3.5000 3.2100 3.2000 3.1600 -
P/RPS 15.48 21.73 34.76 8.74 12.87 16.91 35.21 -42.21%
  QoQ % -28.76% -37.49% 297.71% -32.09% -23.89% -51.97% -
  Horiz. % 43.96% 61.72% 98.72% 24.82% 36.55% 48.03% 100.00%
P/EPS 36.99 60.67 96.24 119.97 79.74 -78.50 -66,541.15 -
  QoQ % -39.03% -36.96% -19.78% 50.45% 201.58% 99.88% -
  Horiz. % -0.06% -0.09% -0.14% -0.18% -0.12% 0.12% 100.00%
EY 2.70 1.65 1.04 0.83 1.25 -1.27 0.00 -
  QoQ % 63.64% 58.65% 25.30% -33.60% 198.43% 0.00% -
  Horiz. % -212.60% -129.92% -81.89% -65.35% -98.43% 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 0.39 0.41 0.34 0.33 0.31 0.31 0.31 16.55%
  QoQ % -4.88% 20.59% 3.03% 6.45% 0.00% 0.00% -
  Horiz. % 125.81% 132.26% 109.68% 106.45% 100.00% 100.00% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers