Highlights

[KLUANG] QoQ Cumulative Quarter Result on 2017-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     94.75%    YoY -     278.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 4,921 29,105 16,812 12,851 6,542 25,293 15,756 -53.93%
  QoQ % -83.09% 73.12% 30.82% 96.44% -74.14% 60.53% -
  Horiz. % 31.23% 184.72% 106.70% 81.56% 41.52% 160.53% 100.00%
PBT -2,390 14,436 13,960 9,371 4,723 5,751 5,449 -
  QoQ % -116.56% 3.41% 48.97% 98.41% -17.88% 5.54% -
  Horiz. % -43.86% 264.93% 256.19% 171.98% 86.68% 105.54% 100.00%
Tax -55 -689 -610 -477 -250 -1,201 -923 -84.72%
  QoQ % 92.02% -12.95% -27.88% -90.80% 79.18% -30.12% -
  Horiz. % 5.96% 74.65% 66.09% 51.68% 27.09% 130.12% 100.00%
NP -2,445 13,747 13,350 8,894 4,473 4,550 4,526 -
  QoQ % -117.79% 2.97% 50.10% 98.84% -1.69% 0.53% -
  Horiz. % -54.02% 303.73% 294.96% 196.51% 98.83% 100.53% 100.00%
NP to SH -1,452 6,483 7,036 4,602 2,363 1,843 2,543 -
  QoQ % -122.40% -7.86% 52.89% 94.75% 28.21% -27.53% -
  Horiz. % -57.10% 254.94% 276.68% 180.97% 92.92% 72.47% 100.00%
Tax Rate - % 4.77 % 4.37 % 5.09 % 5.29 % 20.88 % 16.94 % -
  QoQ % 0.00% 9.15% -14.15% -3.78% -74.66% 23.26% -
  Horiz. % 0.00% 28.16% 25.80% 30.05% 31.23% 123.26% 100.00%
Total Cost 7,366 15,358 3,462 3,957 2,069 20,743 11,230 -24.49%
  QoQ % -52.04% 343.62% -12.51% 91.25% -90.03% 84.71% -
  Horiz. % 65.59% 136.76% 30.83% 35.24% 18.42% 184.71% 100.00%
Net Worth 680,678 687,538 675,820 682,939 675,491 676,003 658,075 2.27%
  QoQ % -1.00% 1.73% -1.04% 1.10% -0.08% 2.72% -
  Horiz. % 103.43% 104.48% 102.70% 103.78% 102.65% 102.72% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 680,678 687,538 675,820 682,939 675,491 676,003 658,075 2.27%
  QoQ % -1.00% 1.73% -1.04% 1.10% -0.08% 2.72% -
  Horiz. % 103.43% 104.48% 102.70% 103.78% 102.65% 102.72% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -49.69 % 47.23 % 79.41 % 69.21 % 68.37 % 17.99 % 28.73 % -
  QoQ % -205.21% -40.52% 14.74% 1.23% 280.04% -37.38% -
  Horiz. % -172.96% 164.39% 276.40% 240.90% 237.97% 62.62% 100.00%
ROE -0.21 % 0.94 % 1.04 % 0.67 % 0.35 % 0.27 % 0.39 % -
  QoQ % -122.34% -9.62% 55.22% 91.43% 29.63% -30.77% -
  Horiz. % -53.85% 241.03% 266.67% 171.79% 89.74% 69.23% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.79 46.07 26.61 20.34 10.36 40.04 24.94 -53.93%
  QoQ % -83.09% 73.13% 30.83% 96.33% -74.13% 60.55% -
  Horiz. % 31.23% 184.72% 106.70% 81.56% 41.54% 160.55% 100.00%
EPS -2.30 10.26 11.14 7.28 3.74 2.92 4.03 -
  QoQ % -122.42% -7.90% 53.02% 94.65% 28.08% -27.54% -
  Horiz. % -57.07% 254.59% 276.43% 180.65% 92.80% 72.46% 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 10.7750 10.8836 10.6981 10.8108 10.6929 10.7010 10.4172 2.27%
  QoQ % -1.00% 1.73% -1.04% 1.10% -0.08% 2.72% -
  Horiz. % 103.43% 104.48% 102.70% 103.78% 102.65% 102.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.79 46.07 26.61 20.34 10.36 40.04 24.94 -53.93%
  QoQ % -83.09% 73.13% 30.83% 96.33% -74.13% 60.55% -
  Horiz. % 31.23% 184.72% 106.70% 81.56% 41.54% 160.55% 100.00%
EPS -2.30 10.26 11.14 7.28 3.74 2.92 4.03 -
  QoQ % -122.42% -7.90% 53.02% 94.65% 28.08% -27.54% -
  Horiz. % -57.07% 254.59% 276.43% 180.65% 92.80% 72.46% 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 10.7750 10.8836 10.6981 10.8108 10.6929 10.7010 10.4172 2.27%
  QoQ % -1.00% 1.73% -1.04% 1.10% -0.08% 2.72% -
  Horiz. % 103.43% 104.48% 102.70% 103.78% 102.65% 102.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.9900 4.1100 4.2000 3.5500 3.5800 3.2400 3.4800 -
P/RPS 51.22 8.92 15.78 17.45 34.57 8.09 13.95 137.81%
  QoQ % 474.22% -43.47% -9.57% -49.52% 327.32% -42.01% -
  Horiz. % 367.17% 63.94% 113.12% 125.09% 247.81% 57.99% 100.00%
P/EPS -173.59 40.05 37.71 48.73 95.71 111.06 86.45 -
  QoQ % -533.43% 6.21% -22.61% -49.09% -13.82% 28.47% -
  Horiz. % -200.80% 46.33% 43.62% 56.37% 110.71% 128.47% 100.00%
EY -0.58 2.50 2.65 2.05 1.04 0.90 1.16 -
  QoQ % -123.20% -5.66% 29.27% 97.12% 15.56% -22.41% -
  Horiz. % -50.00% 215.52% 228.45% 176.72% 89.66% 77.59% 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 0.38 0.39 0.33 0.33 0.30 0.33 7.92%
  QoQ % -2.63% -2.56% 18.18% 0.00% 10.00% -9.09% -
  Horiz. % 112.12% 115.15% 118.18% 100.00% 100.00% 90.91% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 28/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 3.9800 4.0200 4.1200 4.4200 3.6000 3.5000 3.2100 -
P/RPS 51.09 8.73 15.48 21.73 34.76 8.74 12.87 150.50%
  QoQ % 485.22% -43.60% -28.76% -37.49% 297.71% -32.09% -
  Horiz. % 396.97% 67.83% 120.28% 168.84% 270.09% 67.91% 100.00%
P/EPS -173.16 39.17 36.99 60.67 96.24 119.97 79.74 -
  QoQ % -542.07% 5.89% -39.03% -36.96% -19.78% 50.45% -
  Horiz. % -217.16% 49.12% 46.39% 76.08% 120.69% 150.45% 100.00%
EY -0.58 2.55 2.70 1.65 1.04 0.83 1.25 -
  QoQ % -122.75% -5.56% 63.64% 58.65% 25.30% -33.60% -
  Horiz. % -46.40% 204.00% 216.00% 132.00% 83.20% 66.40% 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 0.37 0.39 0.41 0.34 0.33 0.31 12.51%
  QoQ % 0.00% -5.13% -4.88% 20.59% 3.03% 6.45% -
  Horiz. % 119.35% 119.35% 125.81% 132.26% 109.68% 106.45% 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.
 


 

331  198  546  1116 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 VC 0.255-0.015 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.25+0.01 
 HSI-C5H 0.28+0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 EKOVEST 0.7750.00 
 BARAKAH 0.04-0.01 
Partners & Brokers