Highlights

[KLUANG] QoQ Quarter Result on 2014-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -40.51%    YoY -     -28.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 10,072 3,205 5,926 5,245 10,249 3,836 7,683 19.84%
  QoQ % 214.26% -45.92% 12.98% -48.82% 167.18% -50.07% -
  Horiz. % 131.09% 41.72% 77.13% 68.27% 133.40% 49.93% 100.00%
PBT 4,609 -1,314 1,180 5,687 9,517 1,583 7,493 -27.74%
  QoQ % 450.76% -211.36% -79.25% -40.24% 501.20% -78.87% -
  Horiz. % 61.51% -17.54% 15.75% 75.90% 127.01% 21.13% 100.00%
Tax 1,299 -269 -495 -337 -1,278 -420 -850 -
  QoQ % 582.90% 45.66% -46.88% 73.63% -204.29% 50.59% -
  Horiz. % -152.82% 31.65% 58.24% 39.65% 150.35% 49.41% 100.00%
NP 5,908 -1,583 685 5,350 8,239 1,163 6,643 -7.54%
  QoQ % 473.22% -331.09% -87.20% -35.06% 608.43% -82.49% -
  Horiz. % 88.94% -23.83% 10.31% 80.54% 124.03% 17.51% 100.00%
NP to SH 2,394 -721 937 2,226 3,742 641 913 90.49%
  QoQ % 432.04% -176.95% -57.91% -40.51% 483.78% -29.79% -
  Horiz. % 262.21% -78.97% 102.63% 243.81% 409.86% 70.21% 100.00%
Tax Rate -28.18 % - % 41.95 % 5.93 % 13.43 % 26.53 % 11.34 % -
  QoQ % 0.00% 0.00% 607.42% -55.85% -49.38% 133.95% -
  Horiz. % -248.50% 0.00% 369.93% 52.29% 118.43% 233.95% 100.00%
Total Cost 4,164 4,788 5,241 -105 2,010 2,673 1,040 152.79%
  QoQ % -13.03% -8.64% 5,091.43% -105.22% -24.80% 157.02% -
  Horiz. % 400.38% 460.38% 503.94% -10.10% 193.27% 257.02% 100.00%
Net Worth 643,122 480,056 463,587 457,232 445,002 432,702 379,031 42.40%
  QoQ % 33.97% 3.55% 1.39% 2.75% 2.84% 14.16% -
  Horiz. % 169.68% 126.65% 122.31% 120.63% 117.40% 114.16% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 631 - - - 11,964 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5.28% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 67.42 % - % - % - % 1,310.49 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5.14% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 643,122 480,056 463,587 457,232 445,002 432,702 379,031 42.40%
  QoQ % 33.97% 3.55% 1.39% 2.75% 2.84% 14.16% -
  Horiz. % 169.68% 126.65% 122.31% 120.63% 117.40% 114.16% 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 58.66 % -49.39 % 11.56 % 102.00 % 80.39 % 30.32 % 86.46 % -22.84%
  QoQ % 218.77% -527.25% -88.67% 26.88% 165.14% -64.93% -
  Horiz. % 67.85% -57.12% 13.37% 117.97% 92.98% 35.07% 100.00%
ROE 0.37 % -0.15 % 0.20 % 0.49 % 0.84 % 0.15 % 0.24 % 33.56%
  QoQ % 346.67% -175.00% -59.18% -41.67% 460.00% -37.50% -
  Horiz. % 154.17% -62.50% 83.33% 204.17% 350.00% 62.50% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.94 5.07 9.38 8.30 16.22 6.07 12.16 19.84%
  QoQ % 214.40% -45.95% 13.01% -48.83% 167.22% -50.08% -
  Horiz. % 131.09% 41.69% 77.14% 68.26% 133.39% 49.92% 100.00%
EPS 3.79 -1.14 1.48 3.52 5.92 1.01 1.47 88.35%
  QoQ % 432.46% -177.03% -57.95% -40.54% 486.14% -31.29% -
  Horiz. % 257.82% -77.55% 100.68% 239.46% 402.72% 68.71% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 18.94 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5.28% 0.00% 0.00% 0.00% 100.00%
NAPS 10.1805 7.5992 7.3385 7.2379 7.0443 6.8496 6.0000 42.40%
  QoQ % 33.97% 3.55% 1.39% 2.75% 2.84% 14.16% -
  Horiz. % 169.68% 126.65% 122.31% 120.63% 117.40% 114.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.94 5.07 9.38 8.30 16.22 6.07 12.16 19.84%
  QoQ % 214.40% -45.95% 13.01% -48.83% 167.22% -50.08% -
  Horiz. % 131.09% 41.69% 77.14% 68.26% 133.39% 49.92% 100.00%
EPS 3.79 -1.14 1.48 3.52 5.92 1.01 1.47 88.35%
  QoQ % 432.46% -177.03% -57.95% -40.54% 486.14% -31.29% -
  Horiz. % 257.82% -77.55% 100.68% 239.46% 402.72% 68.71% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 18.94 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5.28% 0.00% 0.00% 0.00% 100.00%
NAPS 10.1805 7.5992 7.3385 7.2379 7.0443 6.8496 6.0000 42.40%
  QoQ % 33.97% 3.55% 1.39% 2.75% 2.84% 14.16% -
  Horiz. % 169.68% 126.65% 122.31% 120.63% 117.40% 114.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.1200 3.3800 2.9000 3.8000 3.7000 3.5500 3.2400 -
P/RPS 19.57 66.62 30.91 45.77 22.81 58.46 26.64 -18.63%
  QoQ % -70.62% 115.53% -32.47% 100.66% -60.98% 119.44% -
  Horiz. % 73.46% 250.08% 116.03% 171.81% 85.62% 219.44% 100.00%
P/EPS 82.33 -296.15 195.52 107.84 62.46 349.86 224.18 -48.81%
  QoQ % 127.80% -251.47% 81.31% 72.65% -82.15% 56.06% -
  Horiz. % 36.72% -132.10% 87.22% 48.10% 27.86% 156.06% 100.00%
EY 1.21 -0.34 0.51 0.93 1.60 0.29 0.45 93.72%
  QoQ % 455.88% -166.67% -45.16% -41.88% 451.72% -35.56% -
  Horiz. % 268.89% -75.56% 113.33% 206.67% 355.56% 64.44% 100.00%
DY 0.00 0.00 0.34 0.00 0.00 0.00 5.85 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5.81% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.31 0.44 0.40 0.53 0.53 0.52 0.54 -31.00%
  QoQ % -29.55% 10.00% -24.53% 0.00% 1.92% -3.70% -
  Horiz. % 57.41% 81.48% 74.07% 98.15% 98.15% 96.30% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 17/02/15 27/11/14 28/08/14 23/05/14 27/02/14 -
Price 2.9200 3.1400 3.4200 3.3000 3.6000 3.8000 3.3600 -
P/RPS 18.31 61.89 36.46 39.75 22.19 62.58 27.63 -24.05%
  QoQ % -70.42% 69.75% -8.28% 79.13% -64.54% 126.49% -
  Horiz. % 66.27% 224.00% 131.96% 143.87% 80.31% 226.49% 100.00%
P/EPS 77.05 -275.12 230.57 93.65 60.77 374.50 232.48 -52.21%
  QoQ % 128.01% -219.32% 146.20% 54.11% -83.77% 61.09% -
  Horiz. % 33.14% -118.34% 99.18% 40.28% 26.14% 161.09% 100.00%
EY 1.30 -0.36 0.43 1.07 1.65 0.27 0.43 109.51%
  QoQ % 461.11% -183.72% -59.81% -35.15% 511.11% -37.21% -
  Horiz. % 302.33% -83.72% 100.00% 248.84% 383.72% 62.79% 100.00%
DY 0.00 0.00 0.29 0.00 0.00 0.00 5.64 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5.14% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.29 0.41 0.47 0.46 0.51 0.55 0.56 -35.59%
  QoQ % -29.27% -12.77% 2.17% -9.80% -7.27% -1.79% -
  Horiz. % 51.79% 73.21% 83.93% 82.14% 91.07% 98.21% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers