Highlights

[KLUANG] QoQ Quarter Result on 2015-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 17-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     -264.75%    YoY -     -277.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 10,449 2,905 6,293 4,946 10,072 3,205 5,926 46.00%
  QoQ % 259.69% -53.84% 27.23% -50.89% 214.26% -45.92% -
  Horiz. % 176.32% 49.02% 106.19% 83.46% 169.96% 54.08% 100.00%
PBT 77 9,186 3,877 -7,727 4,609 -1,314 1,180 -83.82%
  QoQ % -99.16% 136.94% 150.17% -267.65% 450.76% -211.36% -
  Horiz. % 6.53% 778.47% 328.56% -654.83% 390.59% -111.36% 100.00%
Tax -128 3 -258 33 1,299 -269 -495 -59.44%
  QoQ % -4,366.67% 101.16% -881.82% -97.46% 582.90% 45.66% -
  Horiz. % 25.86% -0.61% 52.12% -6.67% -262.42% 54.34% 100.00%
NP -51 9,189 3,619 -7,694 5,908 -1,583 685 -
  QoQ % -100.56% 153.91% 147.04% -230.23% 473.22% -331.09% -
  Horiz. % -7.45% 1,341.46% 528.32% -1,123.21% 862.48% -231.09% 100.00%
NP to SH 282 4,451 2,128 -3,944 2,394 -721 937 -55.12%
  QoQ % -93.66% 109.16% 153.96% -264.75% 432.04% -176.95% -
  Horiz. % 30.10% 475.03% 227.11% -420.92% 255.50% -76.95% 100.00%
Tax Rate 166.23 % -0.03 % 6.65 % - % -28.18 % - % 41.95 % 150.62%
  QoQ % 554,200.00% -100.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 396.26% -0.07% 15.85% 0.00% -67.18% 0.00% 100.00%
Total Cost 10,500 -6,284 2,674 12,640 4,164 4,788 5,241 58.99%
  QoQ % 267.09% -335.00% -78.84% 203.55% -13.03% -8.64% -
  Horiz. % 200.34% -119.90% 51.02% 241.18% 79.45% 91.36% 100.00%
Net Worth 629,192 638,586 642,029 651,543 643,122 480,056 463,587 22.61%
  QoQ % -1.47% -0.54% -1.46% 1.31% 33.97% 3.55% -
  Horiz. % 135.72% 137.75% 138.49% 140.54% 138.73% 103.55% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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% 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% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 629,192 638,586 642,029 651,543 643,122 480,056 463,587 22.61%
  QoQ % -1.47% -0.54% -1.46% 1.31% 33.97% 3.55% -
  Horiz. % 135.72% 137.75% 138.49% 140.54% 138.73% 103.55% 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -0.49 % 316.32 % 57.51 % -155.56 % 58.66 % -49.39 % 11.56 % -
  QoQ % -100.15% 450.03% 136.97% -365.19% 218.77% -527.25% -
  Horiz. % -4.24% 2,736.33% 497.49% -1,345.67% 507.44% -427.25% 100.00%
ROE 0.04 % 0.70 % 0.33 % -0.61 % 0.37 % -0.15 % 0.20 % -65.83%
  QoQ % -94.29% 112.12% 154.10% -264.86% 346.67% -175.00% -
  Horiz. % 20.00% 350.00% 165.00% -305.00% 185.00% -75.00% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.54 4.60 9.96 7.83 15.94 5.07 9.38 46.01%
  QoQ % 259.57% -53.82% 27.20% -50.88% 214.40% -45.95% -
  Horiz. % 176.33% 49.04% 106.18% 83.48% 169.94% 54.05% 100.00%
EPS 0.45 7.05 3.37 -6.24 3.79 -1.14 1.48 -54.82%
  QoQ % -93.62% 109.20% 154.01% -264.64% 432.46% -177.03% -
  Horiz. % 30.41% 476.35% 227.70% -421.62% 256.08% -77.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 9.9600 10.1087 10.1632 10.3138 10.1805 7.5992 7.3385 22.61%
  QoQ % -1.47% -0.54% -1.46% 1.31% 33.97% 3.55% -
  Horiz. % 135.72% 137.75% 138.49% 140.54% 138.73% 103.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.54 4.60 9.96 7.83 15.94 5.07 9.38 46.01%
  QoQ % 259.57% -53.82% 27.20% -50.88% 214.40% -45.95% -
  Horiz. % 176.33% 49.04% 106.18% 83.48% 169.94% 54.05% 100.00%
EPS 0.45 7.05 3.37 -6.24 3.79 -1.14 1.48 -54.82%
  QoQ % -93.62% 109.20% 154.01% -264.64% 432.46% -177.03% -
  Horiz. % 30.41% 476.35% 227.70% -421.62% 256.08% -77.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 9.9600 10.1087 10.1632 10.3138 10.1805 7.5992 7.3385 22.61%
  QoQ % -1.47% -0.54% -1.46% 1.31% 33.97% 3.55% -
  Horiz. % 135.72% 137.75% 138.49% 140.54% 138.73% 103.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.0000 3.1100 3.3400 3.1300 3.1200 3.3800 2.9000 -
P/RPS 18.14 67.63 33.53 39.98 19.57 66.62 30.91 -29.93%
  QoQ % -73.18% 101.70% -16.13% 104.29% -70.62% 115.53% -
  Horiz. % 58.69% 218.80% 108.48% 129.34% 63.31% 215.53% 100.00%
P/EPS 672.04 44.14 99.15 -50.13 82.33 -296.15 195.52 127.93%
  QoQ % 1,422.52% -55.48% 297.79% -160.89% 127.80% -251.47% -
  Horiz. % 343.72% 22.58% 50.71% -25.64% 42.11% -151.47% 100.00%
EY 0.15 2.27 1.01 -1.99 1.21 -0.34 0.51 -55.81%
  QoQ % -93.39% 124.75% 150.75% -264.46% 455.88% -166.67% -
  Horiz. % 29.41% 445.10% 198.04% -390.20% 237.25% -66.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.34 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.30 0.31 0.33 0.30 0.31 0.44 0.40 -17.47%
  QoQ % -3.23% -6.06% 10.00% -3.23% -29.55% 10.00% -
  Horiz. % 75.00% 77.50% 82.50% 75.00% 77.50% 110.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 26/05/16 26/02/16 17/11/15 28/08/15 29/05/15 17/02/15 -
Price 3.1900 3.2700 3.1100 3.4000 2.9200 3.1400 3.4200 -
P/RPS 19.29 71.11 31.22 43.43 18.31 61.89 36.46 -34.61%
  QoQ % -72.87% 127.77% -28.11% 137.19% -70.42% 69.75% -
  Horiz. % 52.91% 195.04% 85.63% 119.12% 50.22% 169.75% 100.00%
P/EPS 714.61 46.41 92.32 -54.46 77.05 -275.12 230.57 112.72%
  QoQ % 1,439.78% -49.73% 269.52% -170.68% 128.01% -219.32% -
  Horiz. % 309.93% 20.13% 40.04% -23.62% 33.42% -119.32% 100.00%
EY 0.14 2.15 1.08 -1.84 1.30 -0.36 0.43 -52.71%
  QoQ % -93.49% 99.07% 158.70% -241.54% 461.11% -183.72% -
  Horiz. % 32.56% 500.00% 251.16% -427.91% 302.33% -83.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.32 0.31 0.33 0.29 0.41 0.47 -22.63%
  QoQ % 0.00% 3.23% -6.06% 13.79% -29.27% -12.77% -
  Horiz. % 68.09% 68.09% 65.96% 70.21% 61.70% 87.23% 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.
 


 

68  144  369  1624 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.14-0.005 
 MYEG 1.36-0.03 
 PUC 0.0950.00 
 IRIS 0.140.00 
 ORION 0.22+0.005 
 DAYANG 1.28-0.05 
 HIBISCS 1.08-0.02 
 HUBLINE 0.055-0.005 
Partners & Brokers