Highlights

[KLUANG] QoQ Quarter Result on 2015-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     432.04%    YoY -     -36.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 2,905 6,293 4,946 10,072 3,205 5,926 5,245 -32.53%
  QoQ % -53.84% 27.23% -50.89% 214.26% -45.92% 12.98% -
  Horiz. % 55.39% 119.98% 94.30% 192.03% 61.11% 112.98% 100.00%
PBT 9,186 3,877 -7,727 4,609 -1,314 1,180 5,687 37.63%
  QoQ % 136.94% 150.17% -267.65% 450.76% -211.36% -79.25% -
  Horiz. % 161.53% 68.17% -135.87% 81.04% -23.11% 20.75% 100.00%
Tax 3 -258 33 1,299 -269 -495 -337 -
  QoQ % 101.16% -881.82% -97.46% 582.90% 45.66% -46.88% -
  Horiz. % -0.89% 76.56% -9.79% -385.46% 79.82% 146.88% 100.00%
NP 9,189 3,619 -7,694 5,908 -1,583 685 5,350 43.37%
  QoQ % 153.91% 147.04% -230.23% 473.22% -331.09% -87.20% -
  Horiz. % 171.76% 67.64% -143.81% 110.43% -29.59% 12.80% 100.00%
NP to SH 4,451 2,128 -3,944 2,394 -721 937 2,226 58.65%
  QoQ % 109.16% 153.96% -264.75% 432.04% -176.95% -57.91% -
  Horiz. % 199.96% 95.60% -177.18% 107.55% -32.39% 42.09% 100.00%
Tax Rate -0.03 % 6.65 % - % -28.18 % - % 41.95 % 5.93 % -
  QoQ % -100.45% 0.00% 0.00% 0.00% 0.00% 607.42% -
  Horiz. % -0.51% 112.14% 0.00% -475.21% 0.00% 707.42% 100.00%
Total Cost -6,284 2,674 12,640 4,164 4,788 5,241 -105 1,426.22%
  QoQ % -335.00% -78.84% 203.55% -13.03% -8.64% 5,091.43% -
  Horiz. % 5,984.76% -2,546.67% -12,038.09% -3,965.71% -4,560.00% -4,991.43% 100.00%
Net Worth 638,586 642,029 651,543 643,122 480,056 463,587 457,232 24.92%
  QoQ % -0.54% -1.46% 1.31% 33.97% 3.55% 1.39% -
  Horiz. % 139.66% 140.42% 142.50% 140.66% 104.99% 101.39% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 67.42 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 638,586 642,029 651,543 643,122 480,056 463,587 457,232 24.92%
  QoQ % -0.54% -1.46% 1.31% 33.97% 3.55% 1.39% -
  Horiz. % 139.66% 140.42% 142.50% 140.66% 104.99% 101.39% 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 316.32 % 57.51 % -155.56 % 58.66 % -49.39 % 11.56 % 102.00 % 112.51%
  QoQ % 450.03% 136.97% -365.19% 218.77% -527.25% -88.67% -
  Horiz. % 310.12% 56.38% -152.51% 57.51% -48.42% 11.33% 100.00%
ROE 0.70 % 0.33 % -0.61 % 0.37 % -0.15 % 0.20 % 0.49 % 26.82%
  QoQ % 112.12% 154.10% -264.86% 346.67% -175.00% -59.18% -
  Horiz. % 142.86% 67.35% -124.49% 75.51% -30.61% 40.82% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 4.60 9.96 7.83 15.94 5.07 9.38 8.30 -32.50%
  QoQ % -53.82% 27.20% -50.88% 214.40% -45.95% 13.01% -
  Horiz. % 55.42% 120.00% 94.34% 192.05% 61.08% 113.01% 100.00%
EPS 7.05 3.37 -6.24 3.79 -1.14 1.48 3.52 58.82%
  QoQ % 109.20% 154.01% -264.64% 432.46% -177.03% -57.95% -
  Horiz. % 200.28% 95.74% -177.27% 107.67% -32.39% 42.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 10.1087 10.1632 10.3138 10.1805 7.5992 7.3385 7.2379 24.92%
  QoQ % -0.54% -1.46% 1.31% 33.97% 3.55% 1.39% -
  Horiz. % 139.66% 140.42% 142.50% 140.66% 104.99% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 4.60 9.96 7.83 15.94 5.07 9.38 8.30 -32.50%
  QoQ % -53.82% 27.20% -50.88% 214.40% -45.95% 13.01% -
  Horiz. % 55.42% 120.00% 94.34% 192.05% 61.08% 113.01% 100.00%
EPS 7.05 3.37 -6.24 3.79 -1.14 1.48 3.52 58.82%
  QoQ % 109.20% 154.01% -264.64% 432.46% -177.03% -57.95% -
  Horiz. % 200.28% 95.74% -177.27% 107.67% -32.39% 42.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 10.1087 10.1632 10.3138 10.1805 7.5992 7.3385 7.2379 24.92%
  QoQ % -0.54% -1.46% 1.31% 33.97% 3.55% 1.39% -
  Horiz. % 139.66% 140.42% 142.50% 140.66% 104.99% 101.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.1100 3.3400 3.1300 3.1200 3.3800 2.9000 3.8000 -
P/RPS 67.63 33.53 39.98 19.57 66.62 30.91 45.77 29.70%
  QoQ % 101.70% -16.13% 104.29% -70.62% 115.53% -32.47% -
  Horiz. % 147.76% 73.26% 87.35% 42.76% 145.55% 67.53% 100.00%
P/EPS 44.14 99.15 -50.13 82.33 -296.15 195.52 107.84 -44.84%
  QoQ % -55.48% 297.79% -160.89% 127.80% -251.47% 81.31% -
  Horiz. % 40.93% 91.94% -46.49% 76.34% -274.62% 181.31% 100.00%
EY 2.27 1.01 -1.99 1.21 -0.34 0.51 0.93 81.19%
  QoQ % 124.75% 150.75% -264.46% 455.88% -166.67% -45.16% -
  Horiz. % 244.09% 108.60% -213.98% 130.11% -36.56% 54.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.34 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.31 0.33 0.30 0.31 0.44 0.40 0.53 -30.04%
  QoQ % -6.06% 10.00% -3.23% -29.55% 10.00% -24.53% -
  Horiz. % 58.49% 62.26% 56.60% 58.49% 83.02% 75.47% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 17/11/15 28/08/15 29/05/15 17/02/15 27/11/14 -
Price 3.2700 3.1100 3.4000 2.9200 3.1400 3.4200 3.3000 -
P/RPS 71.11 31.22 43.43 18.31 61.89 36.46 39.75 47.31%
  QoQ % 127.77% -28.11% 137.19% -70.42% 69.75% -8.28% -
  Horiz. % 178.89% 78.54% 109.26% 46.06% 155.70% 91.72% 100.00%
P/EPS 46.41 92.32 -54.46 77.05 -275.12 230.57 93.65 -37.35%
  QoQ % -49.73% 269.52% -170.68% 128.01% -219.32% 146.20% -
  Horiz. % 49.56% 98.58% -58.15% 82.27% -293.77% 246.20% 100.00%
EY 2.15 1.08 -1.84 1.30 -0.36 0.43 1.07 59.17%
  QoQ % 99.07% 158.70% -241.54% 461.11% -183.72% -59.81% -
  Horiz. % 200.93% 100.93% -171.96% 121.50% -33.64% 40.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.29 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.32 0.31 0.33 0.29 0.41 0.47 0.46 -21.47%
  QoQ % 3.23% -6.06% 13.79% -29.27% -12.77% 2.17% -
  Horiz. % 69.57% 67.39% 71.74% 63.04% 89.13% 102.17% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers