Highlights

[KLUANG] QoQ Quarter Result on 2012-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     28.84%    YoY -     1,026.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 9,927 1,204 2,140 1,614 1,520 1,464 2,290 166.10%
  QoQ % 724.50% -43.74% 32.59% 6.18% 3.83% -36.07% -
  Horiz. % 433.49% 52.58% 93.45% 70.48% 66.38% 63.93% 100.00%
PBT 8,420 -557 2,032 3,237 2,526 3,911 1,129 282.19%
  QoQ % 1,611.67% -127.41% -37.23% 28.15% -35.41% 246.41% -
  Horiz. % 745.79% -49.34% 179.98% 286.71% 223.74% 346.41% 100.00%
Tax 5,978 -111 -128 -141 -123 -118 -224 -
  QoQ % 5,485.59% 13.28% 9.22% -14.63% -4.24% 47.32% -
  Horiz. % -2,668.75% 49.55% 57.14% 62.95% 54.91% 52.68% 100.00%
NP 14,398 -668 1,904 3,096 2,403 3,793 905 533.63%
  QoQ % 2,255.39% -135.08% -38.50% 28.84% -36.65% 319.12% -
  Horiz. % 1,590.94% -73.81% 210.39% 342.10% 265.52% 419.12% 100.00%
NP to SH 6,085 -668 1,904 3,096 2,403 3,793 905 256.65%
  QoQ % 1,010.93% -135.08% -38.50% 28.84% -36.65% 319.12% -
  Horiz. % 672.38% -73.81% 210.39% 342.10% 265.52% 419.12% 100.00%
Tax Rate -71.00 % - % 6.30 % 4.36 % 4.87 % 3.02 % 19.84 % -
  QoQ % 0.00% 0.00% 44.50% -10.47% 61.26% -84.78% -
  Horiz. % -357.86% 0.00% 31.75% 21.98% 24.55% 15.22% 100.00%
Total Cost -4,471 1,872 236 -1,482 -883 -2,329 1,385 -
  QoQ % -338.84% 693.22% 115.92% -67.84% 62.09% -268.16% -
  Horiz. % -322.82% 135.16% 17.04% -107.00% -63.75% -168.16% 100.00%
Net Worth 404,902 424,167 409,902 404,521 386,834 386,139 369,252 6.34%
  QoQ % -4.54% 3.48% 1.33% 4.57% 0.18% 4.57% -
  Horiz. % 109.65% 114.87% 111.01% 109.55% 104.76% 104.57% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 680 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 21.98 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 404,902 424,167 409,902 404,521 386,834 386,139 369,252 6.34%
  QoQ % -4.54% 3.48% 1.33% 4.57% 0.18% 4.57% -
  Horiz. % 109.65% 114.87% 111.01% 109.55% 104.76% 104.57% 100.00%
NOSH 60,168 60,180 60,253 60,233 60,225 60,206 60,333 -0.18%
  QoQ % -0.02% -0.12% 0.03% 0.01% 0.03% -0.21% -
  Horiz. % 99.73% 99.75% 99.87% 99.83% 99.82% 99.79% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 145.04 % -55.48 % 88.97 % 191.82 % 158.09 % 259.08 % 39.52 % 138.12%
  QoQ % 361.43% -162.36% -53.62% 21.34% -38.98% 555.57% -
  Horiz. % 367.00% -140.38% 225.13% 485.37% 400.03% 655.57% 100.00%
ROE 1.50 % -0.16 % 0.46 % 0.77 % 0.62 % 0.98 % 0.25 % 230.55%
  QoQ % 1,037.50% -134.78% -40.26% 24.19% -36.73% 292.00% -
  Horiz. % 600.00% -64.00% 184.00% 308.00% 248.00% 392.00% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.50 2.00 3.55 2.68 2.52 2.43 3.80 166.39%
  QoQ % 725.00% -43.66% 32.46% 6.35% 3.70% -36.05% -
  Horiz. % 434.21% 52.63% 93.42% 70.53% 66.32% 63.95% 100.00%
EPS 10.11 -1.11 3.16 5.14 3.99 6.30 1.50 257.23%
  QoQ % 1,010.81% -135.13% -38.52% 28.82% -36.67% 320.00% -
  Horiz. % 674.00% -74.00% 210.67% 342.67% 266.00% 420.00% 100.00%
DPS 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 6.7295 7.0483 6.8030 6.7159 6.4231 6.4136 6.1202 6.54%
  QoQ % -4.52% 3.61% 1.30% 4.56% 0.15% 4.79% -
  Horiz. % 109.96% 115.16% 111.16% 109.73% 104.95% 104.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.71 1.91 3.39 2.55 2.41 2.32 3.63 165.81%
  QoQ % 722.51% -43.66% 32.94% 5.81% 3.88% -36.09% -
  Horiz. % 432.78% 52.62% 93.39% 70.25% 66.39% 63.91% 100.00%
EPS 9.63 -1.06 3.01 4.90 3.80 6.00 1.43 257.02%
  QoQ % 1,008.49% -135.22% -38.57% 28.95% -36.67% 319.58% -
  Horiz. % 673.43% -74.13% 210.49% 342.66% 265.73% 419.58% 100.00%
DPS 0.00 0.00 0.00 1.08 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 6.4095 6.7145 6.4887 6.4035 6.1235 6.1125 5.8452 6.34%
  QoQ % -4.54% 3.48% 1.33% 4.57% 0.18% 4.57% -
  Horiz. % 109.65% 114.87% 111.01% 109.55% 104.76% 104.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.1300 3.0100 2.9500 2.8700 2.5000 2.6600 2.6500 -
P/RPS 18.97 150.45 83.06 107.11 99.06 109.39 69.82 -58.08%
  QoQ % -87.39% 81.13% -22.45% 8.13% -9.44% 56.67% -
  Horiz. % 27.17% 215.48% 118.96% 153.41% 141.88% 156.67% 100.00%
P/EPS 30.95 -271.17 93.35 55.84 62.66 42.22 176.67 -68.72%
  QoQ % 111.41% -390.49% 67.17% -10.88% 48.41% -76.10% -
  Horiz. % 17.52% -153.49% 52.84% 31.61% 35.47% 23.90% 100.00%
EY 3.23 -0.37 1.07 1.79 1.60 2.37 0.57 218.18%
  QoQ % 972.97% -134.58% -40.22% 11.87% -32.49% 315.79% -
  Horiz. % 566.67% -64.91% 187.72% 314.04% 280.70% 415.79% 100.00%
DY 0.00 0.00 0.00 0.39 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.47 0.43 0.43 0.43 0.39 0.41 0.43 6.11%
  QoQ % 9.30% 0.00% 0.00% 10.26% -4.88% -4.65% -
  Horiz. % 109.30% 100.00% 100.00% 100.00% 90.70% 95.35% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 21/11/12 28/08/12 29/05/12 29/02/12 -
Price 3.3000 3.1500 3.0000 2.9100 2.8500 2.6800 2.7200 -
P/RPS 20.00 157.45 84.47 108.60 112.92 110.21 71.66 -57.33%
  QoQ % -87.30% 86.40% -22.22% -3.83% 2.46% 53.80% -
  Horiz. % 27.91% 219.72% 117.88% 151.55% 157.58% 153.80% 100.00%
P/EPS 32.63 -283.78 94.94 56.61 71.43 42.54 181.33 -68.16%
  QoQ % 111.50% -398.90% 67.71% -20.75% 67.91% -76.54% -
  Horiz. % 17.99% -156.50% 52.36% 31.22% 39.39% 23.46% 100.00%
EY 3.06 -0.35 1.05 1.77 1.40 2.35 0.55 214.31%
  QoQ % 974.29% -133.33% -40.68% 26.43% -40.43% 327.27% -
  Horiz. % 556.36% -63.64% 190.91% 321.82% 254.55% 427.27% 100.00%
DY 0.00 0.00 0.00 0.39 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.49 0.45 0.44 0.43 0.44 0.42 0.44 7.45%
  QoQ % 8.89% 2.27% 2.33% -2.27% 4.76% -4.55% -
  Horiz. % 111.36% 102.27% 100.00% 97.73% 100.00% 95.45% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers