Highlights

[KLUANG] QoQ Cumulative Quarter Result on 2017-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     28.21%    YoY -     78,866.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 29,105 16,812 12,851 6,542 25,293 15,756 11,954 81.28%
  QoQ % 73.12% 30.82% 96.44% -74.14% 60.53% 31.81% -
  Horiz. % 243.47% 140.64% 107.50% 54.73% 211.59% 131.81% 100.00%
PBT 14,436 13,960 9,371 4,723 5,751 5,449 -4,474 -
  QoQ % 3.41% 48.97% 98.41% -17.88% 5.54% 221.79% -
  Horiz. % -322.66% -312.03% -209.45% -105.57% -128.54% -121.79% 100.00%
Tax -689 -610 -477 -250 -1,201 -923 -940 -18.75%
  QoQ % -12.95% -27.88% -90.80% 79.18% -30.12% 1.81% -
  Horiz. % 73.30% 64.89% 50.74% 26.60% 127.77% 98.19% 100.00%
NP 13,747 13,350 8,894 4,473 4,550 4,526 -5,414 -
  QoQ % 2.97% 50.10% 98.84% -1.69% 0.53% 183.60% -
  Horiz. % -253.92% -246.58% -164.28% -82.62% -84.04% -83.60% 100.00%
NP to SH 6,483 7,036 4,602 2,363 1,843 2,543 -2,575 -
  QoQ % -7.86% 52.89% 94.75% 28.21% -27.53% 198.76% -
  Horiz. % -251.77% -273.24% -178.72% -91.77% -71.57% -98.76% 100.00%
Tax Rate 4.77 % 4.37 % 5.09 % 5.29 % 20.88 % 16.94 % - % -
  QoQ % 9.15% -14.15% -3.78% -74.66% 23.26% 0.00% -
  Horiz. % 28.16% 25.80% 30.05% 31.23% 123.26% 100.00% -
Total Cost 15,358 3,462 3,957 2,069 20,743 11,230 17,368 -7.89%
  QoQ % 343.62% -12.51% 91.25% -90.03% 84.71% -35.34% -
  Horiz. % 88.43% 19.93% 22.78% 11.91% 119.43% 64.66% 100.00%
Net Worth 687,538 675,820 682,939 675,491 676,003 658,075 642,743 4.61%
  QoQ % 1.73% -1.04% 1.10% -0.08% 2.72% 2.39% -
  Horiz. % 106.97% 105.15% 106.25% 105.10% 105.17% 102.39% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 687,538 675,820 682,939 675,491 676,003 658,075 642,743 4.61%
  QoQ % 1.73% -1.04% 1.10% -0.08% 2.72% 2.39% -
  Horiz. % 106.97% 105.15% 106.25% 105.10% 105.17% 102.39% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 47.23 % 79.41 % 69.21 % 68.37 % 17.99 % 28.73 % -45.29 % -
  QoQ % -40.52% 14.74% 1.23% 280.04% -37.38% 163.44% -
  Horiz. % -104.28% -175.34% -152.82% -150.96% -39.72% -63.44% 100.00%
ROE 0.94 % 1.04 % 0.67 % 0.35 % 0.27 % 0.39 % -0.40 % -
  QoQ % -9.62% 55.22% 91.43% 29.63% -30.77% 197.50% -
  Horiz. % -235.00% -260.00% -167.50% -87.50% -67.50% -97.50% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 46.07 26.61 20.34 10.36 40.04 24.94 18.92 81.29%
  QoQ % 73.13% 30.83% 96.33% -74.13% 60.55% 31.82% -
  Horiz. % 243.50% 140.64% 107.51% 54.76% 211.63% 131.82% 100.00%
EPS 10.26 11.14 7.28 3.74 2.92 4.03 -4.08 -
  QoQ % -7.90% 53.02% 94.65% 28.08% -27.54% 198.77% -
  Horiz. % -251.47% -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 10.8836 10.6981 10.8108 10.6929 10.7010 10.4172 10.1745 4.61%
  QoQ % 1.73% -1.04% 1.10% -0.08% 2.72% 2.39% -
  Horiz. % 106.97% 105.15% 106.25% 105.10% 105.17% 102.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 46.07 26.61 20.34 10.36 40.04 24.94 18.92 81.29%
  QoQ % 73.13% 30.83% 96.33% -74.13% 60.55% 31.82% -
  Horiz. % 243.50% 140.64% 107.51% 54.76% 211.63% 131.82% 100.00%
EPS 10.26 11.14 7.28 3.74 2.92 4.03 -4.08 -
  QoQ % -7.90% 53.02% 94.65% 28.08% -27.54% 198.77% -
  Horiz. % -251.47% -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 10.8836 10.6981 10.8108 10.6929 10.7010 10.4172 10.1745 4.61%
  QoQ % 1.73% -1.04% 1.10% -0.08% 2.72% 2.39% -
  Horiz. % 106.97% 105.15% 106.25% 105.10% 105.17% 102.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 4.1100 4.2000 3.5500 3.5800 3.2400 3.4800 3.2000 -
P/RPS 8.92 15.78 17.45 34.57 8.09 13.95 16.91 -34.79%
  QoQ % -43.47% -9.57% -49.52% 327.32% -42.01% -17.50% -
  Horiz. % 52.75% 93.32% 103.19% 204.44% 47.84% 82.50% 100.00%
P/EPS 40.05 37.71 48.73 95.71 111.06 86.45 -78.50 -
  QoQ % 6.21% -22.61% -49.09% -13.82% 28.47% 210.13% -
  Horiz. % -51.02% -48.04% -62.08% -121.92% -141.48% -110.13% 100.00%
EY 2.50 2.65 2.05 1.04 0.90 1.16 -1.27 -
  QoQ % -5.66% 29.27% 97.12% 15.56% -22.41% 191.34% -
  Horiz. % -196.85% -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 0.38 0.39 0.33 0.33 0.30 0.33 0.31 14.58%
  QoQ % -2.56% 18.18% 0.00% 10.00% -9.09% 6.45% -
  Horiz. % 122.58% 125.81% 106.45% 106.45% 96.77% 106.45% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 28/05/18 28/02/18 30/11/17 30/08/17 31/05/17 27/02/17 -
Price 4.0200 4.1200 4.4200 3.6000 3.5000 3.2100 3.2000 -
P/RPS 8.73 15.48 21.73 34.76 8.74 12.87 16.91 -35.72%
  QoQ % -43.60% -28.76% -37.49% 297.71% -32.09% -23.89% -
  Horiz. % 51.63% 91.54% 128.50% 205.56% 51.69% 76.11% 100.00%
P/EPS 39.17 36.99 60.67 96.24 119.97 79.74 -78.50 -
  QoQ % 5.89% -39.03% -36.96% -19.78% 50.45% 201.58% -
  Horiz. % -49.90% -47.12% -77.29% -122.60% -152.83% -101.58% 100.00%
EY 2.55 2.70 1.65 1.04 0.83 1.25 -1.27 -
  QoQ % -5.56% 63.64% 58.65% 25.30% -33.60% 198.43% -
  Horiz. % -200.79% -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 0.37 0.39 0.41 0.34 0.33 0.31 0.31 12.56%
  QoQ % -5.13% -4.88% 20.59% 3.03% 6.45% 0.00% -
  Horiz. % 119.35% 125.81% 132.26% 109.68% 106.45% 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.
 


 

239  441  452  1071 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.01 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers