Highlights

[KLUANG] QoQ Quarter Result on 2011-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     370.96%    YoY -     -75.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,614 1,520 1,464 2,290 1,889 1,920 1,697 -3.28%
  QoQ % 6.18% 3.83% -36.07% 21.23% -1.61% 13.14% -
  Horiz. % 95.11% 89.57% 86.27% 134.94% 111.31% 113.14% 100.00%
PBT 3,237 2,526 3,911 1,129 -135 4,611 2,960 6.13%
  QoQ % 28.15% -35.41% 246.41% 936.30% -102.93% 55.78% -
  Horiz. % 109.36% 85.34% 132.13% 38.14% -4.56% 155.78% 100.00%
Tax -141 -123 -118 -224 -199 -324 -118 12.57%
  QoQ % -14.63% -4.24% 47.32% -12.56% 38.58% -174.58% -
  Horiz. % 119.49% 104.24% 100.00% 189.83% 168.64% 274.58% 100.00%
NP 3,096 2,403 3,793 905 -334 4,287 2,842 5.86%
  QoQ % 28.84% -36.65% 319.12% 370.96% -107.79% 50.84% -
  Horiz. % 108.94% 84.55% 133.46% 31.84% -11.75% 150.84% 100.00%
NP to SH 3,096 2,403 3,793 905 -334 4,287 2,842 5.86%
  QoQ % 28.84% -36.65% 319.12% 370.96% -107.79% 50.84% -
  Horiz. % 108.94% 84.55% 133.46% 31.84% -11.75% 150.84% 100.00%
Tax Rate 4.36 % 4.87 % 3.02 % 19.84 % - % 7.03 % 3.99 % 6.07%
  QoQ % -10.47% 61.26% -84.78% 0.00% 0.00% 76.19% -
  Horiz. % 109.27% 122.06% 75.69% 497.24% 0.00% 176.19% 100.00%
Total Cost -1,482 -883 -2,329 1,385 2,223 -2,367 -1,145 18.71%
  QoQ % -67.84% 62.09% -268.16% -37.70% 193.92% -106.72% -
  Horiz. % 129.43% 77.12% 203.41% -120.96% -194.15% 206.72% 100.00%
Net Worth 404,521 386,834 386,139 369,252 373,685 392,007 384,862 3.37%
  QoQ % 4.57% 0.18% 4.57% -1.19% -4.67% 1.86% -
  Horiz. % 105.11% 100.51% 100.33% 95.94% 97.10% 101.86% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 680 - - - 686 - 602 8.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.04% 0.00% 0.00% 0.00% 113.97% 0.00% 100.00%
Div Payout % 21.98 % - % - % - % - % - % 21.19 % 2.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.73% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 404,521 386,834 386,139 369,252 373,685 392,007 384,862 3.37%
  QoQ % 4.57% 0.18% 4.57% -1.19% -4.67% 1.86% -
  Horiz. % 105.11% 100.51% 100.33% 95.94% 97.10% 101.86% 100.00%
NOSH 60,233 60,225 60,206 60,333 60,727 60,210 60,211 0.02%
  QoQ % 0.01% 0.03% -0.21% -0.65% 0.86% -0.00% -
  Horiz. % 100.04% 100.02% 99.99% 100.20% 100.86% 100.00% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 191.82 % 158.09 % 259.08 % 39.52 % -17.68 % 223.28 % 167.47 % 9.45%
  QoQ % 21.34% -38.98% 555.57% 323.53% -107.92% 33.33% -
  Horiz. % 114.54% 94.40% 154.70% 23.60% -10.56% 133.33% 100.00%
ROE 0.77 % 0.62 % 0.98 % 0.25 % -0.09 % 1.09 % 0.74 % 2.68%
  QoQ % 24.19% -36.73% 292.00% 377.78% -108.26% 47.30% -
  Horiz. % 104.05% 83.78% 132.43% 33.78% -12.16% 147.30% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.68 2.52 2.43 3.80 3.11 3.19 2.82 -3.33%
  QoQ % 6.35% 3.70% -36.05% 22.19% -2.51% 13.12% -
  Horiz. % 95.04% 89.36% 86.17% 134.75% 110.28% 113.12% 100.00%
EPS 5.14 3.99 6.30 1.50 -0.55 7.12 4.72 5.83%
  QoQ % 28.82% -36.67% 320.00% 372.73% -107.72% 50.85% -
  Horiz. % 108.90% 84.53% 133.47% 31.78% -11.65% 150.85% 100.00%
DPS 1.13 0.00 0.00 0.00 1.13 0.00 1.00 8.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.00% 0.00% 0.00% 0.00% 113.00% 0.00% 100.00%
NAPS 6.7159 6.4231 6.4136 6.1202 6.1535 6.5106 6.3918 3.34%
  QoQ % 4.56% 0.15% 4.79% -0.54% -5.48% 1.86% -
  Horiz. % 105.07% 100.49% 100.34% 95.75% 96.27% 101.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.55 2.41 2.32 3.63 2.99 3.04 2.69 -3.49%
  QoQ % 5.81% 3.88% -36.09% 21.40% -1.64% 13.01% -
  Horiz. % 94.80% 89.59% 86.25% 134.94% 111.15% 113.01% 100.00%
EPS 4.90 3.80 6.00 1.43 -0.53 6.79 4.50 5.83%
  QoQ % 28.95% -36.67% 319.58% 369.81% -107.81% 50.89% -
  Horiz. % 108.89% 84.44% 133.33% 31.78% -11.78% 150.89% 100.00%
DPS 1.08 0.00 0.00 0.00 1.09 0.00 0.95 8.90%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.68% 0.00% 0.00% 0.00% 114.74% 0.00% 100.00%
NAPS 6.4035 6.1235 6.1125 5.8452 5.9154 6.2054 6.0923 3.37%
  QoQ % 4.57% 0.18% 4.57% -1.19% -4.67% 1.86% -
  Horiz. % 105.11% 100.51% 100.33% 95.94% 97.10% 101.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.8700 2.5000 2.6600 2.6500 2.4000 2.6100 2.7000 -
P/RPS 107.11 99.06 109.39 69.82 77.15 81.85 95.80 7.70%
  QoQ % 8.13% -9.44% 56.67% -9.50% -5.74% -14.56% -
  Horiz. % 111.81% 103.40% 114.19% 72.88% 80.53% 85.44% 100.00%
P/EPS 55.84 62.66 42.22 176.67 -436.36 36.66 57.20 -1.59%
  QoQ % -10.88% 48.41% -76.10% 140.49% -1,290.29% -35.91% -
  Horiz. % 97.62% 109.55% 73.81% 308.86% -762.87% 64.09% 100.00%
EY 1.79 1.60 2.37 0.57 -0.23 2.73 1.75 1.51%
  QoQ % 11.87% -32.49% 315.79% 347.83% -108.42% 56.00% -
  Horiz. % 102.29% 91.43% 135.43% 32.57% -13.14% 156.00% 100.00%
DY 0.39 0.00 0.00 0.00 0.47 0.00 0.37 3.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.41% 0.00% 0.00% 0.00% 127.03% 0.00% 100.00%
P/NAPS 0.43 0.39 0.41 0.43 0.39 0.40 0.42 1.58%
  QoQ % 10.26% -4.88% -4.65% 10.26% -2.50% -4.76% -
  Horiz. % 102.38% 92.86% 97.62% 102.38% 92.86% 95.24% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 28/08/12 29/05/12 29/02/12 24/11/11 25/08/11 31/05/11 -
Price 2.9100 2.8500 2.6800 2.7200 2.5800 2.5000 2.6700 -
P/RPS 108.60 112.92 110.21 71.66 82.94 78.40 94.74 9.50%
  QoQ % -3.83% 2.46% 53.80% -13.60% 5.79% -17.25% -
  Horiz. % 114.63% 119.19% 116.33% 75.64% 87.54% 82.75% 100.00%
P/EPS 56.61 71.43 42.54 181.33 -469.09 35.11 56.57 0.05%
  QoQ % -20.75% 67.91% -76.54% 138.66% -1,436.06% -37.94% -
  Horiz. % 100.07% 126.27% 75.20% 320.54% -829.22% 62.06% 100.00%
EY 1.77 1.40 2.35 0.55 -0.21 2.85 1.77 -
  QoQ % 26.43% -40.43% 327.27% 361.90% -107.37% 61.02% -
  Horiz. % 100.00% 79.10% 132.77% 31.07% -11.86% 161.02% 100.00%
DY 0.39 0.00 0.00 0.00 0.44 0.00 0.37 3.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.41% 0.00% 0.00% 0.00% 118.92% 0.00% 100.00%
P/NAPS 0.43 0.44 0.42 0.44 0.42 0.38 0.42 1.58%
  QoQ % -2.27% 4.76% -4.55% 4.76% 10.53% -9.52% -
  Horiz. % 102.38% 104.76% 100.00% 104.76% 100.00% 90.48% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers