Highlights

[KLUANG] QoQ Quarter Result on 2018-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -162.57%    YoY -     -161.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 3,739 4,921 12,293 3,961 6,309 6,542 9,537 -46.34%
  QoQ % -24.02% -59.97% 210.35% -37.22% -3.56% -31.40% -
  Horiz. % 39.21% 51.60% 128.90% 41.53% 66.15% 68.60% 100.00%
PBT -8,323 -2,390 476 4,589 4,648 4,723 302 -
  QoQ % -248.24% -602.10% -89.63% -1.27% -1.59% 1,463.91% -
  Horiz. % -2,755.96% -791.39% 157.62% 1,519.54% 1,539.07% 1,563.91% 100.00%
Tax -69 -55 -79 -133 -227 -250 -278 -60.41%
  QoQ % -25.45% 30.38% 40.60% 41.41% 9.20% 10.07% -
  Horiz. % 24.82% 19.78% 28.42% 47.84% 81.65% 89.93% 100.00%
NP -8,392 -2,445 397 4,456 4,421 4,473 24 -
  QoQ % -243.23% -715.87% -91.09% 0.79% -1.16% 18,537.50% -
  Horiz. % -34,966.66% -10,187.50% 1,654.17% 18,566.67% 18,420.83% 18,637.50% 100.00%
NP to SH -8,125 -1,452 -553 2,434 2,239 2,363 -700 410.36%
  QoQ % -459.57% -162.57% -122.72% 8.71% -5.25% 437.57% -
  Horiz. % 1,160.71% 207.43% 79.00% -347.71% -319.86% -337.57% 100.00%
Tax Rate - % - % 16.60 % 2.90 % 4.88 % 5.29 % 92.05 % -
  QoQ % 0.00% 0.00% 472.41% -40.57% -7.75% -94.25% -
  Horiz. % 0.00% 0.00% 18.03% 3.15% 5.30% 5.75% 100.00%
Total Cost 12,131 7,366 11,896 -495 1,888 2,069 9,513 17.54%
  QoQ % 64.69% -38.08% 2,503.23% -126.22% -8.75% -78.25% -
  Horiz. % 127.52% 77.43% 125.05% -5.20% 19.85% 21.75% 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 -224.45 % -49.69 % 3.23 % 112.50 % 70.07 % 68.37 % 0.25 % -
  QoQ % -351.70% -1,638.39% -97.13% 60.55% 2.49% 27,248.00% -
  Horiz. % -89,780.00% -19,876.00% 1,292.00% 45,000.00% 28,028.00% 27,348.00% 100.00%
ROE -1.24 % -0.21 % -0.08 % 0.36 % 0.33 % 0.35 % -0.10 % 433.28%
  QoQ % -490.48% -162.50% -122.22% 9.09% -5.71% 450.00% -
  Horiz. % 1,240.00% 210.00% 80.00% -360.00% -330.00% -350.00% 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 5.92 7.79 19.46 6.27 9.99 10.36 15.10 -46.34%
  QoQ % -24.01% -59.97% 210.37% -37.24% -3.57% -31.39% -
  Horiz. % 39.21% 51.59% 128.87% 41.52% 66.16% 68.61% 100.00%
EPS -12.86 -2.30 -0.88 3.85 3.54 3.74 -1.11 409.73%
  QoQ % -459.13% -161.36% -122.86% 8.76% -5.35% 436.94% -
  Horiz. % 1,158.56% 207.21% 79.28% -346.85% -318.92% -336.94% 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 5.92 7.79 19.46 6.27 9.99 10.36 15.10 -46.34%
  QoQ % -24.01% -59.97% 210.37% -37.24% -3.57% -31.39% -
  Horiz. % 39.21% 51.59% 128.87% 41.52% 66.16% 68.61% 100.00%
EPS -12.86 -2.30 -0.88 3.85 3.54 3.74 -1.11 409.73%
  QoQ % -459.13% -161.36% -122.86% 8.76% -5.35% 436.94% -
  Horiz. % 1,158.56% 207.21% 79.28% -346.85% -318.92% -336.94% 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 61.16 51.22 21.12 66.98 35.55 34.57 21.46 100.63%
  QoQ % 19.41% 142.52% -68.47% 88.41% 2.83% 61.09% -
  Horiz. % 285.00% 238.68% 98.42% 312.12% 165.66% 161.09% 100.00%
P/EPS -28.15 -173.59 -469.51 109.01 100.16 95.71 -292.40 -78.90%
  QoQ % 83.78% 63.03% -530.70% 8.84% 4.65% 132.73% -
  Horiz. % 9.63% 59.37% 160.57% -37.28% -34.25% -32.73% 100.00%
EY -3.55 -0.58 -0.21 0.92 1.00 1.04 -0.34 375.68%
  QoQ % -512.07% -176.19% -122.83% -8.00% -3.85% 405.88% -
  Horiz. % 1,044.12% 170.59% 61.76% -270.59% -294.12% -305.88% 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 60.99 51.09 20.66 65.71 44.26 34.76 23.18 90.25%
  QoQ % 19.38% 147.29% -68.56% 48.46% 27.33% 49.96% -
  Horiz. % 263.11% 220.41% 89.13% 283.48% 190.94% 149.96% 100.00%
P/EPS -28.07 -173.16 -459.22 106.93 124.71 96.24 -315.86 -80.00%
  QoQ % 83.79% 62.29% -529.46% -14.26% 29.58% 130.47% -
  Horiz. % 8.89% 54.82% 145.39% -33.85% -39.48% -30.47% 100.00%
EY -3.56 -0.58 -0.22 0.94 0.80 1.04 -0.32 396.17%
  QoQ % -513.79% -163.64% -123.40% 17.50% -23.08% 425.00% -
  Horiz. % 1,112.50% 181.25% 68.75% -293.75% -250.00% -325.00% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers