Highlights

[KLUANG] QoQ Cumulative Quarter Result on 2018-03-31 [#3]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     52.89%    YoY -     176.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 8,660 4,921 29,105 16,812 12,851 6,542 25,293 -50.96%
  QoQ % 75.98% -83.09% 73.12% 30.82% 96.44% -74.14% -
  Horiz. % 34.24% 19.46% 115.07% 66.47% 50.81% 25.86% 100.00%
PBT -10,713 -2,390 14,436 13,960 9,371 4,723 5,751 -
  QoQ % -348.24% -116.56% 3.41% 48.97% 98.41% -17.88% -
  Horiz. % -186.28% -41.56% 251.02% 242.74% 162.95% 82.12% 100.00%
Tax -124 -55 -689 -610 -477 -250 -1,201 -77.90%
  QoQ % -125.45% 92.02% -12.95% -27.88% -90.80% 79.18% -
  Horiz. % 10.32% 4.58% 57.37% 50.79% 39.72% 20.82% 100.00%
NP -10,837 -2,445 13,747 13,350 8,894 4,473 4,550 -
  QoQ % -343.23% -117.79% 2.97% 50.10% 98.84% -1.69% -
  Horiz. % -238.18% -53.74% 302.13% 293.41% 195.47% 98.31% 100.00%
NP to SH -9,577 -1,452 6,483 7,036 4,602 2,363 1,843 -
  QoQ % -559.57% -122.40% -7.86% 52.89% 94.75% 28.21% -
  Horiz. % -519.64% -78.78% 351.76% 381.77% 249.70% 128.21% 100.00%
Tax Rate - % - % 4.77 % 4.37 % 5.09 % 5.29 % 20.88 % -
  QoQ % 0.00% 0.00% 9.15% -14.15% -3.78% -74.66% -
  Horiz. % 0.00% 0.00% 22.84% 20.93% 24.38% 25.34% 100.00%
Total Cost 19,497 7,366 15,358 3,462 3,957 2,069 20,743 -4.03%
  QoQ % 164.69% -52.04% 343.62% -12.51% 91.25% -90.03% -
  Horiz. % 93.99% 35.51% 74.04% 16.69% 19.08% 9.97% 100.00%
Net Worth 654,227 680,678 687,538 675,820 682,939 675,491 676,003 -2.15%
  QoQ % -3.89% -1.00% 1.73% -1.04% 1.10% -0.08% -
  Horiz. % 96.78% 100.69% 101.71% 99.97% 101.03% 99.92% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 654,227 680,678 687,538 675,820 682,939 675,491 676,003 -2.15%
  QoQ % -3.89% -1.00% 1.73% -1.04% 1.10% -0.08% -
  Horiz. % 96.78% 100.69% 101.71% 99.97% 101.03% 99.92% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -125.14 % -49.69 % 47.23 % 79.41 % 69.21 % 68.37 % 17.99 % -
  QoQ % -151.84% -205.21% -40.52% 14.74% 1.23% 280.04% -
  Horiz. % -695.61% -276.21% 262.53% 441.41% 384.71% 380.04% 100.00%
ROE -1.46 % -0.21 % 0.94 % 1.04 % 0.67 % 0.35 % 0.27 % -
  QoQ % -595.24% -122.34% -9.62% 55.22% 91.43% 29.63% -
  Horiz. % -540.74% -77.78% 348.15% 385.19% 248.15% 129.63% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.71 7.79 46.07 26.61 20.34 10.36 40.04 -50.96%
  QoQ % 75.99% -83.09% 73.13% 30.83% 96.33% -74.13% -
  Horiz. % 34.24% 19.46% 115.06% 66.46% 50.80% 25.87% 100.00%
EPS -15.16 -2.30 10.26 11.14 7.28 3.74 2.92 -
  QoQ % -559.13% -122.42% -7.90% 53.02% 94.65% 28.08% -
  Horiz. % -519.18% -78.77% 351.37% 381.51% 249.32% 128.08% 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 10.3563 10.7750 10.8836 10.6981 10.8108 10.6929 10.7010 -2.15%
  QoQ % -3.89% -1.00% 1.73% -1.04% 1.10% -0.08% -
  Horiz. % 96.78% 100.69% 101.71% 99.97% 101.03% 99.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.71 7.79 46.07 26.61 20.34 10.36 40.04 -50.96%
  QoQ % 75.99% -83.09% 73.13% 30.83% 96.33% -74.13% -
  Horiz. % 34.24% 19.46% 115.06% 66.46% 50.80% 25.87% 100.00%
EPS -15.16 -2.30 10.26 11.14 7.28 3.74 2.92 -
  QoQ % -559.13% -122.42% -7.90% 53.02% 94.65% 28.08% -
  Horiz. % -519.18% -78.77% 351.37% 381.51% 249.32% 128.08% 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 10.3563 10.7750 10.8836 10.6981 10.8108 10.6929 10.7010 -2.15%
  QoQ % -3.89% -1.00% 1.73% -1.04% 1.10% -0.08% -
  Horiz. % 96.78% 100.69% 101.71% 99.97% 101.03% 99.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.6200 3.9900 4.1100 4.2000 3.5500 3.5800 3.2400 -
P/RPS 26.41 51.22 8.92 15.78 17.45 34.57 8.09 119.59%
  QoQ % -48.44% 474.22% -43.47% -9.57% -49.52% 327.32% -
  Horiz. % 326.45% 633.13% 110.26% 195.06% 215.70% 427.32% 100.00%
P/EPS -23.88 -173.59 40.05 37.71 48.73 95.71 111.06 -
  QoQ % 86.24% -533.43% 6.21% -22.61% -49.09% -13.82% -
  Horiz. % -21.50% -156.30% 36.06% 33.95% 43.88% 86.18% 100.00%
EY -4.19 -0.58 2.50 2.65 2.05 1.04 0.90 -
  QoQ % -622.41% -123.20% -5.66% 29.27% 97.12% 15.56% -
  Horiz. % -465.56% -64.44% 277.78% 294.44% 227.78% 115.56% 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 0.35 0.37 0.38 0.39 0.33 0.33 0.30 10.79%
  QoQ % -5.41% -2.63% -2.56% 18.18% 0.00% 10.00% -
  Horiz. % 116.67% 123.33% 126.67% 130.00% 110.00% 110.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 28/05/18 28/02/18 30/11/17 30/08/17 -
Price 3.6100 3.9800 4.0200 4.1200 4.4200 3.6000 3.5000 -
P/RPS 26.33 51.09 8.73 15.48 21.73 34.76 8.74 108.17%
  QoQ % -48.46% 485.22% -43.60% -28.76% -37.49% 297.71% -
  Horiz. % 301.26% 584.55% 99.89% 177.12% 248.63% 397.71% 100.00%
P/EPS -23.81 -173.16 39.17 36.99 60.67 96.24 119.97 -
  QoQ % 86.25% -542.07% 5.89% -39.03% -36.96% -19.78% -
  Horiz. % -19.85% -144.34% 32.65% 30.83% 50.57% 80.22% 100.00%
EY -4.20 -0.58 2.55 2.70 1.65 1.04 0.83 -
  QoQ % -624.14% -122.75% -5.56% 63.64% 58.65% 25.30% -
  Horiz. % -506.02% -69.88% 307.23% 325.30% 198.80% 125.30% 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 0.35 0.37 0.37 0.39 0.41 0.34 0.33 3.99%
  QoQ % -5.41% 0.00% -5.13% -4.88% 20.59% 3.03% -
  Horiz. % 106.06% 112.12% 112.12% 118.18% 124.24% 103.03% 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.
 


 

160  327  486  1230 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.295-0.01 
 SAPNRG 0.295-0.015 
 BARAKAH 0.05-0.02 
 DAYANG 0.955-0.175 
 ARMADA 0.185-0.005 
 LAMBO 0.0650.00 
 HSI-H6Q 0.555+0.03 
 EKOVEST 0.7950.00 
 EKOVEST-WB 0.310.00 
 VC-PA 0.06-0.01 
Partners & Brokers