Highlights

[KLUANG] QoQ Cumulative Quarter Result on 2012-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -54.25%    YoY -     1,026.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,945 4,958 3,754 1,614 7,163 5,643 4,179 220.55%
  QoQ % 382.96% 32.07% 132.59% -77.47% 26.94% 35.03% -
  Horiz. % 572.98% 118.64% 89.83% 38.62% 171.40% 135.03% 100.00%
PBT 17,330 4,712 5,269 3,237 7,431 4,905 994 573.54%
  QoQ % 267.78% -10.57% 62.77% -56.44% 51.50% 393.46% -
  Horiz. % 1,743.46% 474.04% 530.08% 325.65% 747.59% 493.46% 100.00%
Tax 4,960 -380 -269 -141 -664 -541 -423 -
  QoQ % 1,405.26% -41.26% -90.78% 78.77% -22.74% -27.90% -
  Horiz. % -1,172.58% 89.83% 63.59% 33.33% 156.97% 127.90% 100.00%
NP 22,290 4,332 5,000 3,096 6,767 4,364 571 1,053.33%
  QoQ % 414.54% -13.36% 61.50% -54.25% 55.06% 664.27% -
  Horiz. % 3,903.68% 758.67% 875.66% 542.21% 1,185.11% 764.27% 100.00%
NP to SH 10,250 4,332 5,000 3,096 6,767 4,364 571 586.79%
  QoQ % 136.61% -13.36% 61.50% -54.25% 55.06% 664.27% -
  Horiz. % 1,795.10% 758.67% 875.66% 542.21% 1,185.11% 764.27% 100.00%
Tax Rate -28.62 % 8.06 % 5.11 % 4.36 % 8.94 % 11.03 % 42.56 % -
  QoQ % -455.09% 57.73% 17.20% -51.23% -18.95% -74.08% -
  Horiz. % -67.25% 18.94% 12.01% 10.24% 21.01% 25.92% 100.00%
Total Cost 1,655 626 -1,246 -1,482 396 1,279 3,608 -40.55%
  QoQ % 164.38% 150.24% 15.92% -474.24% -69.04% -64.55% -
  Horiz. % 45.87% 17.35% -34.53% -41.08% 10.98% 35.45% 100.00%
Net Worth 405,132 424,072 409,326 404,521 386,700 386,054 367,856 6.65%
  QoQ % -4.47% 3.60% 1.19% 4.61% 0.17% 4.95% -
  Horiz. % 110.13% 115.28% 111.27% 109.97% 105.12% 104.95% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 680 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 21.98 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 405,132 424,072 409,326 404,521 386,700 386,054 367,856 6.65%
  QoQ % -4.47% 3.60% 1.19% 4.61% 0.17% 4.95% -
  Horiz. % 110.13% 115.28% 111.27% 109.97% 105.12% 104.95% 100.00%
NOSH 60,202 60,166 60,168 60,233 60,204 60,193 60,105 0.11%
  QoQ % 0.06% -0.00% -0.11% 0.05% 0.02% 0.15% -
  Horiz. % 100.16% 100.10% 100.11% 100.21% 100.17% 100.15% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 93.09 % 87.37 % 133.19 % 191.82 % 94.47 % 77.33 % 13.66 % 259.87%
  QoQ % 6.55% -34.40% -30.57% 103.05% 22.16% 466.11% -
  Horiz. % 681.48% 639.60% 975.04% 1,404.25% 691.58% 566.11% 100.00%
ROE 2.53 % 1.02 % 1.22 % 0.77 % 1.75 % 1.13 % 0.16 % 531.05%
  QoQ % 148.04% -16.39% 58.44% -56.00% 54.87% 606.25% -
  Horiz. % 1,581.25% 637.50% 762.50% 481.25% 1,093.75% 706.25% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 39.77 8.24 6.24 2.68 11.90 9.37 6.95 220.26%
  QoQ % 382.65% 32.05% 132.84% -77.48% 27.00% 34.82% -
  Horiz. % 572.23% 118.56% 89.78% 38.56% 171.22% 134.82% 100.00%
EPS 17.03 7.20 8.31 5.14 11.24 7.25 0.95 586.16%
  QoQ % 136.53% -13.36% 61.67% -54.27% 55.03% 663.16% -
  Horiz. % 1,792.63% 757.89% 874.74% 541.05% 1,183.16% 763.16% 100.00%
DPS 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 6.7295 7.0483 6.8030 6.7159 6.4231 6.4136 6.1202 6.54%
  QoQ % -4.52% 3.61% 1.30% 4.56% 0.15% 4.79% -
  Horiz. % 109.96% 115.16% 111.16% 109.73% 104.95% 104.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 37.90 7.85 5.94 2.55 11.34 8.93 6.62 220.37%
  QoQ % 382.80% 32.15% 132.94% -77.51% 26.99% 34.89% -
  Horiz. % 572.51% 118.58% 89.73% 38.52% 171.30% 134.89% 100.00%
EPS 16.23 6.86 7.91 4.90 10.71 6.91 0.90 588.89%
  QoQ % 136.59% -13.27% 61.43% -54.25% 54.99% 667.78% -
  Horiz. % 1,803.33% 762.22% 878.89% 544.44% 1,190.00% 767.78% 100.00%
DPS 0.00 0.00 0.00 1.08 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 6.4132 6.7130 6.4796 6.4035 6.1214 6.1112 5.8231 6.65%
  QoQ % -4.47% 3.60% 1.19% 4.61% 0.17% 4.95% -
  Horiz. % 110.13% 115.28% 111.27% 109.97% 105.12% 104.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.1300 3.0100 2.9500 2.8700 2.5000 2.6600 2.6500 -
P/RPS 7.87 36.53 47.28 107.11 21.01 28.37 38.11 -65.10%
  QoQ % -78.46% -22.74% -55.86% 409.80% -25.94% -25.56% -
  Horiz. % 20.65% 95.85% 124.06% 281.05% 55.13% 74.44% 100.00%
P/EPS 18.38 41.81 35.50 55.84 22.24 36.69 278.95 -83.71%
  QoQ % -56.04% 17.77% -36.43% 151.08% -39.38% -86.85% -
  Horiz. % 6.59% 14.99% 12.73% 20.02% 7.97% 13.15% 100.00%
EY 5.44 2.39 2.82 1.79 4.50 2.73 0.36 512.23%
  QoQ % 127.62% -15.25% 57.54% -60.22% 64.84% 658.33% -
  Horiz. % 1,511.11% 663.89% 783.33% 497.22% 1,250.00% 758.33% 100.00%
DY 0.00 0.00 0.00 0.39 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.47 0.43 0.43 0.43 0.39 0.41 0.43 6.11%
  QoQ % 9.30% 0.00% 0.00% 10.26% -4.88% -4.65% -
  Horiz. % 109.30% 100.00% 100.00% 100.00% 90.70% 95.35% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 21/11/12 28/08/12 29/05/12 29/02/12 -
Price 3.3000 3.1500 3.0000 2.9100 2.8500 2.6800 2.7200 -
P/RPS 8.30 38.23 48.08 108.60 23.95 28.59 39.12 -64.46%
  QoQ % -78.29% -20.49% -55.73% 353.44% -16.23% -26.92% -
  Horiz. % 21.22% 97.72% 122.90% 277.61% 61.22% 73.08% 100.00%
P/EPS 19.38 43.75 36.10 56.61 25.36 36.97 286.32 -83.42%
  QoQ % -55.70% 21.19% -36.23% 123.23% -31.40% -87.09% -
  Horiz. % 6.77% 15.28% 12.61% 19.77% 8.86% 12.91% 100.00%
EY 5.16 2.29 2.77 1.77 3.94 2.71 0.35 502.24%
  QoQ % 125.33% -17.33% 56.50% -55.08% 45.39% 674.29% -
  Horiz. % 1,474.29% 654.29% 791.43% 505.71% 1,125.71% 774.29% 100.00%
DY 0.00 0.00 0.00 0.39 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.49 0.45 0.44 0.43 0.44 0.42 0.44 7.45%
  QoQ % 8.89% 2.27% 2.33% -2.27% 4.76% -4.55% -
  Horiz. % 111.36% 102.27% 100.00% 97.73% 100.00% 95.45% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers