Highlights

[KLUANG] QoQ Cumulative Quarter Result on 2018-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -122.40%    YoY -     -161.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 22,613 11,999 8,660 4,921 29,105 16,812 12,851 45.90%
  QoQ % 88.46% 38.56% 75.98% -83.09% 73.12% 30.82% -
  Horiz. % 175.96% 93.37% 67.39% 38.29% 226.48% 130.82% 100.00%
PBT -1,186 -7,751 -10,713 -2,390 14,436 13,960 9,371 -
  QoQ % 84.70% 27.65% -348.24% -116.56% 3.41% 48.97% -
  Horiz. % -12.66% -82.71% -114.32% -25.50% 154.05% 148.97% 100.00%
Tax -13,532 -141 -124 -55 -689 -610 -477 835.89%
  QoQ % -9,497.16% -13.71% -125.45% 92.02% -12.95% -27.88% -
  Horiz. % 2,836.90% 29.56% 26.00% 11.53% 144.44% 127.88% 100.00%
NP -14,718 -7,892 -10,837 -2,445 13,747 13,350 8,894 -
  QoQ % -86.49% 27.18% -343.23% -117.79% 2.97% 50.10% -
  Horiz. % -165.48% -88.73% -121.85% -27.49% 154.56% 150.10% 100.00%
NP to SH -12,303 -8,140 -9,577 -1,452 6,483 7,036 4,602 -
  QoQ % -51.14% 15.00% -559.57% -122.40% -7.86% 52.89% -
  Horiz. % -267.34% -176.88% -208.11% -31.55% 140.87% 152.89% 100.00%
Tax Rate - % - % - % - % 4.77 % 4.37 % 5.09 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 9.15% -14.15% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 93.71% 85.85% 100.00%
Total Cost 37,331 19,891 19,497 7,366 15,358 3,462 3,957 348.32%
  QoQ % 87.68% 2.02% 164.69% -52.04% 343.62% -12.51% -
  Horiz. % 943.42% 502.68% 492.72% 186.15% 388.12% 87.49% 100.00%
Net Worth 676,464 677,266 654,227 680,678 687,538 675,820 682,939 -0.63%
  QoQ % -0.12% 3.52% -3.89% -1.00% 1.73% -1.04% -
  Horiz. % 99.05% 99.17% 95.80% 99.67% 100.67% 98.96% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 676,464 677,266 654,227 680,678 687,538 675,820 682,939 -0.63%
  QoQ % -0.12% 3.52% -3.89% -1.00% 1.73% -1.04% -
  Horiz. % 99.05% 99.17% 95.80% 99.67% 100.67% 98.96% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -65.09 % -65.77 % -125.14 % -49.69 % 47.23 % 79.41 % 69.21 % -
  QoQ % 1.03% 47.44% -151.84% -205.21% -40.52% 14.74% -
  Horiz. % -94.05% -95.03% -180.81% -71.80% 68.24% 114.74% 100.00%
ROE -1.82 % -1.20 % -1.46 % -0.21 % 0.94 % 1.04 % 0.67 % -
  QoQ % -51.67% 17.81% -595.24% -122.34% -9.62% 55.22% -
  Horiz. % -271.64% -179.10% -217.91% -31.34% 140.30% 155.22% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 35.80 18.99 13.71 7.79 46.07 26.61 20.34 45.93%
  QoQ % 88.52% 38.51% 75.99% -83.09% 73.13% 30.83% -
  Horiz. % 176.01% 93.36% 67.40% 38.30% 226.50% 130.83% 100.00%
EPS -19.48 -12.89 -15.16 -2.30 10.26 11.14 7.28 -
  QoQ % -51.12% 14.97% -559.13% -122.42% -7.90% 53.02% -
  Horiz. % -267.58% -177.06% -208.24% -31.59% 140.93% 153.02% 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 10.7083 10.7210 10.3563 10.7750 10.8836 10.6981 10.8108 -0.63%
  QoQ % -0.12% 3.52% -3.89% -1.00% 1.73% -1.04% -
  Horiz. % 99.05% 99.17% 95.80% 99.67% 100.67% 98.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 35.80 18.99 13.71 7.79 46.07 26.61 20.34 45.93%
  QoQ % 88.52% 38.51% 75.99% -83.09% 73.13% 30.83% -
  Horiz. % 176.01% 93.36% 67.40% 38.30% 226.50% 130.83% 100.00%
EPS -19.48 -12.89 -15.16 -2.30 10.26 11.14 7.28 -
  QoQ % -51.12% 14.97% -559.13% -122.42% -7.90% 53.02% -
  Horiz. % -267.58% -177.06% -208.24% -31.59% 140.93% 153.02% 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 10.7083 10.7210 10.3563 10.7750 10.8836 10.6981 10.8108 -0.63%
  QoQ % -0.12% 3.52% -3.89% -1.00% 1.73% -1.04% -
  Horiz. % 99.05% 99.17% 95.80% 99.67% 100.67% 98.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.2500 3.3300 3.6200 3.9900 4.1100 4.2000 3.5500 -
P/RPS 9.08 17.53 26.41 51.22 8.92 15.78 17.45 -35.38%
  QoQ % -48.20% -33.62% -48.44% 474.22% -43.47% -9.57% -
  Horiz. % 52.03% 100.46% 151.35% 293.52% 51.12% 90.43% 100.00%
P/EPS -16.69 -25.84 -23.88 -173.59 40.05 37.71 48.73 -
  QoQ % 35.41% -8.21% 86.24% -533.43% 6.21% -22.61% -
  Horiz. % -34.25% -53.03% -49.00% -356.23% 82.19% 77.39% 100.00%
EY -5.99 -3.87 -4.19 -0.58 2.50 2.65 2.05 -
  QoQ % -54.78% 7.64% -622.41% -123.20% -5.66% 29.27% -
  Horiz. % -292.20% -188.78% -204.39% -28.29% 121.95% 129.27% 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 0.30 0.31 0.35 0.37 0.38 0.39 0.33 -6.17%
  QoQ % -3.23% -11.43% -5.41% -2.63% -2.56% 18.18% -
  Horiz. % 90.91% 93.94% 106.06% 112.12% 115.15% 118.18% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 29/05/19 28/02/19 30/11/18 29/08/18 28/05/18 28/02/18 -
Price 3.5700 3.1300 3.6100 3.9800 4.0200 4.1200 4.4200 -
P/RPS 9.97 16.48 26.33 51.09 8.73 15.48 21.73 -40.60%
  QoQ % -39.50% -37.41% -48.46% 485.22% -43.60% -28.76% -
  Horiz. % 45.88% 75.84% 121.17% 235.11% 40.17% 71.24% 100.00%
P/EPS -18.33 -24.29 -23.81 -173.16 39.17 36.99 60.67 -
  QoQ % 24.54% -2.02% 86.25% -542.07% 5.89% -39.03% -
  Horiz. % -30.21% -40.04% -39.25% -285.41% 64.56% 60.97% 100.00%
EY -5.46 -4.12 -4.20 -0.58 2.55 2.70 1.65 -
  QoQ % -32.52% 1.90% -624.14% -122.75% -5.56% 63.64% -
  Horiz. % -330.91% -249.70% -254.55% -35.15% 154.55% 163.64% 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 0.33 0.29 0.35 0.37 0.37 0.39 0.41 -13.51%
  QoQ % 13.79% -17.14% -5.41% 0.00% -5.13% -4.88% -
  Horiz. % 80.49% 70.73% 85.37% 90.24% 90.24% 95.12% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
7. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
8. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
Partners & Brokers