Highlights

[KLUANG] QoQ Quarter Result on 2012-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -38.50%    YoY -     110.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 6,062 9,927 1,204 2,140 1,614 1,520 1,464 157.64%
  QoQ % -38.93% 724.50% -43.74% 32.59% 6.18% 3.83% -
  Horiz. % 414.07% 678.07% 82.24% 146.17% 110.25% 103.83% 100.00%
PBT 6,716 8,420 -557 2,032 3,237 2,526 3,911 43.35%
  QoQ % -20.24% 1,611.67% -127.41% -37.23% 28.15% -35.41% -
  Horiz. % 171.72% 215.29% -14.24% 51.96% 82.77% 64.59% 100.00%
Tax -448 5,978 -111 -128 -141 -123 -118 143.17%
  QoQ % -107.49% 5,485.59% 13.28% 9.22% -14.63% -4.24% -
  Horiz. % 379.66% -5,066.10% 94.07% 108.47% 119.49% 104.24% 100.00%
NP 6,268 14,398 -668 1,904 3,096 2,403 3,793 39.73%
  QoQ % -56.47% 2,255.39% -135.08% -38.50% 28.84% -36.65% -
  Horiz. % 165.25% 379.59% -17.61% 50.20% 81.62% 63.35% 100.00%
NP to SH 3,133 6,085 -668 1,904 3,096 2,403 3,793 -11.96%
  QoQ % -48.51% 1,010.93% -135.08% -38.50% 28.84% -36.65% -
  Horiz. % 82.60% 160.43% -17.61% 50.20% 81.62% 63.35% 100.00%
Tax Rate 6.67 % -71.00 % - % 6.30 % 4.36 % 4.87 % 3.02 % 69.51%
  QoQ % 109.39% 0.00% 0.00% 44.50% -10.47% 61.26% -
  Horiz. % 220.86% -2,350.99% 0.00% 208.61% 144.37% 161.26% 100.00%
Total Cost -206 -4,471 1,872 236 -1,482 -883 -2,329 -80.12%
  QoQ % 95.39% -338.84% 693.22% 115.92% -67.84% 62.09% -
  Horiz. % 8.84% 191.97% -80.38% -10.13% 63.63% 37.91% 100.00%
Net Worth 426,470 404,902 424,167 409,902 404,521 386,834 386,139 6.84%
  QoQ % 5.33% -4.54% 3.48% 1.33% 4.57% 0.18% -
  Horiz. % 110.44% 104.86% 109.85% 106.15% 104.76% 100.18% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 680 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 426,470 404,902 424,167 409,902 404,521 386,834 386,139 6.84%
  QoQ % 5.33% -4.54% 3.48% 1.33% 4.57% 0.18% -
  Horiz. % 110.44% 104.86% 109.85% 106.15% 104.76% 100.18% 100.00%
NOSH 60,173 60,168 60,180 60,253 60,233 60,225 60,206 -0.04%
  QoQ % 0.01% -0.02% -0.12% 0.03% 0.01% 0.03% -
  Horiz. % 99.94% 99.94% 99.96% 100.08% 100.05% 100.03% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 103.40 % 145.04 % -55.48 % 88.97 % 191.82 % 158.09 % 259.08 % -45.76%
  QoQ % -28.71% 361.43% -162.36% -53.62% 21.34% -38.98% -
  Horiz. % 39.91% 55.98% -21.41% 34.34% 74.04% 61.02% 100.00%
ROE 0.73 % 1.50 % -0.16 % 0.46 % 0.77 % 0.62 % 0.98 % -17.81%
  QoQ % -51.33% 1,037.50% -134.78% -40.26% 24.19% -36.73% -
  Horiz. % 74.49% 153.06% -16.33% 46.94% 78.57% 63.27% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.07 16.50 2.00 3.55 2.68 2.52 2.43 157.77%
  QoQ % -38.97% 725.00% -43.66% 32.46% 6.35% 3.70% -
  Horiz. % 414.40% 679.01% 82.30% 146.09% 110.29% 103.70% 100.00%
EPS 5.21 10.11 -1.11 3.16 5.14 3.99 6.30 -11.89%
  QoQ % -48.47% 1,010.81% -135.13% -38.52% 28.82% -36.67% -
  Horiz. % 82.70% 160.48% -17.62% 50.16% 81.59% 63.33% 100.00%
DPS 0.00 0.00 0.00 0.00 1.13 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 7.0874 6.7295 7.0483 6.8030 6.7159 6.4231 6.4136 6.88%
  QoQ % 5.32% -4.52% 3.61% 1.30% 4.56% 0.15% -
  Horiz. % 110.51% 104.93% 109.90% 106.07% 104.71% 100.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.60 15.71 1.91 3.39 2.55 2.41 2.32 157.52%
  QoQ % -38.89% 722.51% -43.66% 32.94% 5.81% 3.88% -
  Horiz. % 413.79% 677.16% 82.33% 146.12% 109.91% 103.88% 100.00%
EPS 4.96 9.63 -1.06 3.01 4.90 3.80 6.00 -11.91%
  QoQ % -48.49% 1,008.49% -135.22% -38.57% 28.95% -36.67% -
  Horiz. % 82.67% 160.50% -17.67% 50.17% 81.67% 63.33% 100.00%
DPS 0.00 0.00 0.00 0.00 1.08 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 6.7509 6.4095 6.7145 6.4887 6.4035 6.1235 6.1125 6.84%
  QoQ % 5.33% -4.54% 3.48% 1.33% 4.57% 0.18% -
  Horiz. % 110.44% 104.86% 109.85% 106.15% 104.76% 100.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.6600 3.1300 3.0100 2.9500 2.8700 2.5000 2.6600 -
P/RPS 36.33 18.97 150.45 83.06 107.11 99.06 109.39 -52.01%
  QoQ % 91.51% -87.39% 81.13% -22.45% 8.13% -9.44% -
  Horiz. % 33.21% 17.34% 137.54% 75.93% 97.92% 90.56% 100.00%
P/EPS 70.29 30.95 -271.17 93.35 55.84 62.66 42.22 40.43%
  QoQ % 127.11% 111.41% -390.49% 67.17% -10.88% 48.41% -
  Horiz. % 166.49% 73.31% -642.28% 221.10% 132.26% 148.41% 100.00%
EY 1.42 3.23 -0.37 1.07 1.79 1.60 2.37 -28.91%
  QoQ % -56.04% 972.97% -134.58% -40.22% 11.87% -32.49% -
  Horiz. % 59.92% 136.29% -15.61% 45.15% 75.53% 67.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.39 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.52 0.47 0.43 0.43 0.43 0.39 0.41 17.15%
  QoQ % 10.64% 9.30% 0.00% 0.00% 10.26% -4.88% -
  Horiz. % 126.83% 114.63% 104.88% 104.88% 104.88% 95.12% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 28/02/13 21/11/12 28/08/12 29/05/12 -
Price 3.2600 3.3000 3.1500 3.0000 2.9100 2.8500 2.6800 -
P/RPS 32.36 20.00 157.45 84.47 108.60 112.92 110.21 -55.79%
  QoQ % 61.80% -87.30% 86.40% -22.22% -3.83% 2.46% -
  Horiz. % 29.36% 18.15% 142.86% 76.64% 98.54% 102.46% 100.00%
P/EPS 62.61 32.63 -283.78 94.94 56.61 71.43 42.54 29.36%
  QoQ % 91.88% 111.50% -398.90% 67.71% -20.75% 67.91% -
  Horiz. % 147.18% 76.70% -667.09% 223.18% 133.07% 167.91% 100.00%
EY 1.60 3.06 -0.35 1.05 1.77 1.40 2.35 -22.59%
  QoQ % -47.71% 974.29% -133.33% -40.68% 26.43% -40.43% -
  Horiz. % 68.09% 130.21% -14.89% 44.68% 75.32% 59.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.39 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.46 0.49 0.45 0.44 0.43 0.44 0.42 6.25%
  QoQ % -6.12% 8.89% 2.27% 2.33% -2.27% 4.76% -
  Horiz. % 109.52% 116.67% 107.14% 104.76% 102.38% 104.76% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers