Highlights

[KLUANG] QoQ Cumulative Quarter Result on 2015-03-31 [#3]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -22.79%    YoY -     -47.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 11,239 4,946 24,448 14,376 11,171 5,245 27,830 -45.27%
  QoQ % 127.23% -79.77% 70.06% 28.69% 112.98% -81.15% -
  Horiz. % 40.38% 17.77% 87.85% 51.66% 40.14% 18.85% 100.00%
PBT -3,850 -7,727 10,162 5,553 6,867 5,687 25,309 -
  QoQ % 50.17% -176.04% 83.00% -19.13% 20.75% -77.53% -
  Horiz. % -15.21% -30.53% 40.15% 21.94% 27.13% 22.47% 100.00%
Tax -225 33 198 -1,101 -832 -337 -2,996 -82.12%
  QoQ % -781.82% -83.33% 117.98% -32.33% -146.88% 88.75% -
  Horiz. % 7.51% -1.10% -6.61% 36.75% 27.77% 11.25% 100.00%
NP -4,075 -7,694 10,360 4,452 6,035 5,350 22,313 -
  QoQ % 47.04% -174.27% 132.70% -26.23% 12.80% -76.02% -
  Horiz. % -18.26% -34.48% 46.43% 19.95% 27.05% 23.98% 100.00%
NP to SH -1,816 -3,944 4,836 2,442 3,163 2,226 8,429 -
  QoQ % 53.96% -181.56% 98.03% -22.79% 42.09% -73.59% -
  Horiz. % -21.54% -46.79% 57.37% 28.97% 37.53% 26.41% 100.00%
Tax Rate - % - % -1.95 % 19.83 % 12.12 % 5.93 % 11.84 % -
  QoQ % 0.00% 0.00% -109.83% 63.61% 104.38% -49.92% -
  Horiz. % 0.00% 0.00% -16.47% 167.48% 102.36% 50.08% 100.00%
Total Cost 15,314 12,640 14,088 9,924 5,136 -105 5,517 97.14%
  QoQ % 21.16% -10.28% 41.96% 93.22% 4,991.43% -101.90% -
  Horiz. % 277.58% 229.11% 255.36% 179.88% 93.09% -1.90% 100.00%
Net Worth 642,029 651,543 643,122 480,056 463,587 457,232 445,002 27.60%
  QoQ % -1.46% 1.31% 33.97% 3.55% 1.39% 2.75% -
  Horiz. % 144.28% 146.41% 144.52% 107.88% 104.18% 102.75% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 631 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 19.97 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 642,029 651,543 643,122 480,056 463,587 457,232 445,002 27.60%
  QoQ % -1.46% 1.31% 33.97% 3.55% 1.39% 2.75% -
  Horiz. % 144.28% 146.41% 144.52% 107.88% 104.18% 102.75% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -36.26 % -155.56 % 42.38 % 30.97 % 54.02 % 102.00 % 80.18 % -
  QoQ % 76.69% -467.06% 36.84% -42.67% -47.04% 27.21% -
  Horiz. % -45.22% -194.01% 52.86% 38.63% 67.37% 127.21% 100.00%
ROE -0.28 % -0.61 % 0.75 % 0.51 % 0.68 % 0.49 % 1.89 % -
  QoQ % 54.10% -181.33% 47.06% -25.00% 38.78% -74.07% -
  Horiz. % -14.81% -32.28% 39.68% 26.98% 35.98% 25.93% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.79 7.83 38.70 22.76 17.68 8.30 44.05 -45.27%
  QoQ % 127.20% -79.77% 70.04% 28.73% 113.01% -81.16% -
  Horiz. % 40.39% 17.78% 87.85% 51.67% 40.14% 18.84% 100.00%
EPS -2.87 -6.24 7.66 3.87 5.01 3.52 13.56 -
  QoQ % 54.01% -181.46% 97.93% -22.75% 42.33% -74.04% -
  Horiz. % -21.17% -46.02% 56.49% 28.54% 36.95% 25.96% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 10.1632 10.3138 10.1805 7.5992 7.3385 7.2379 7.0443 27.60%
  QoQ % -1.46% 1.31% 33.97% 3.55% 1.39% 2.75% -
  Horiz. % 144.28% 146.41% 144.52% 107.88% 104.18% 102.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.79 7.83 38.70 22.76 17.68 8.30 44.05 -45.27%
  QoQ % 127.20% -79.77% 70.04% 28.73% 113.01% -81.16% -
  Horiz. % 40.39% 17.78% 87.85% 51.67% 40.14% 18.84% 100.00%
EPS -2.87 -6.24 7.66 3.87 5.01 3.52 13.56 -
  QoQ % 54.01% -181.46% 97.93% -22.75% 42.33% -74.04% -
  Horiz. % -21.17% -46.02% 56.49% 28.54% 36.95% 25.96% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 10.1632 10.3138 10.1805 7.5992 7.3385 7.2379 7.0443 27.60%
  QoQ % -1.46% 1.31% 33.97% 3.55% 1.39% 2.75% -
  Horiz. % 144.28% 146.41% 144.52% 107.88% 104.18% 102.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.3400 3.1300 3.1200 3.3800 2.9000 3.8000 3.7000 -
P/RPS 18.77 39.98 8.06 14.85 16.40 45.77 8.40 70.67%
  QoQ % -53.05% 396.03% -45.72% -9.45% -64.17% 444.88% -
  Horiz. % 223.45% 475.95% 95.95% 176.79% 195.24% 544.88% 100.00%
P/EPS -116.19 -50.13 40.76 87.44 57.92 107.84 27.73 -
  QoQ % -131.78% -222.99% -53.39% 50.97% -46.29% 288.89% -
  Horiz. % -419.00% -180.78% 146.99% 315.33% 208.87% 388.89% 100.00%
EY -0.86 -1.99 2.45 1.14 1.73 0.93 3.61 -
  QoQ % 56.78% -181.22% 114.91% -34.10% 86.02% -74.24% -
  Horiz. % -23.82% -55.12% 67.87% 31.58% 47.92% 25.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.34 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.33 0.30 0.31 0.44 0.40 0.53 0.53 -27.02%
  QoQ % 10.00% -3.23% -29.55% 10.00% -24.53% 0.00% -
  Horiz. % 62.26% 56.60% 58.49% 83.02% 75.47% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 17/11/15 28/08/15 29/05/15 17/02/15 27/11/14 28/08/14 -
Price 3.1100 3.4000 2.9200 3.1400 3.4200 3.3000 3.6000 -
P/RPS 17.48 43.43 7.55 13.80 19.34 39.75 8.17 65.81%
  QoQ % -59.75% 475.23% -45.29% -28.65% -51.35% 386.54% -
  Horiz. % 213.95% 531.58% 92.41% 168.91% 236.72% 486.54% 100.00%
P/EPS -108.19 -54.46 38.14 81.23 68.30 93.65 26.98 -
  QoQ % -98.66% -242.79% -53.05% 18.93% -27.07% 247.11% -
  Horiz. % -401.00% -201.85% 141.36% 301.07% 253.15% 347.11% 100.00%
EY -0.92 -1.84 2.62 1.23 1.46 1.07 3.71 -
  QoQ % 50.00% -170.23% 113.01% -15.75% 36.45% -71.16% -
  Horiz. % -24.80% -49.60% 70.62% 33.15% 39.35% 28.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.29 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.31 0.33 0.29 0.41 0.47 0.46 0.51 -28.18%
  QoQ % -6.06% 13.79% -29.27% -12.77% 2.17% -9.80% -
  Horiz. % 60.78% 64.71% 56.86% 80.39% 92.16% 90.20% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers