Highlights

[KLUANG] QoQ Quarter Result on 2013-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     -70.86%    YoY -     -52.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 5,245 10,249 3,836 7,683 6,062 9,927 1,204 166.50%
  QoQ % -48.82% 167.18% -50.07% 26.74% -38.93% 724.50% -
  Horiz. % 435.63% 851.25% 318.60% 638.12% 503.49% 824.50% 100.00%
PBT 5,687 9,517 1,583 7,493 6,716 8,420 -557 -
  QoQ % -40.24% 501.20% -78.87% 11.57% -20.24% 1,611.67% -
  Horiz. % -1,021.01% -1,708.62% -284.20% -1,345.24% -1,205.74% -1,511.67% 100.00%
Tax -337 -1,278 -420 -850 -448 5,978 -111 109.53%
  QoQ % 73.63% -204.29% 50.59% -89.73% -107.49% 5,485.59% -
  Horiz. % 303.60% 1,151.35% 378.38% 765.77% 403.60% -5,385.59% 100.00%
NP 5,350 8,239 1,163 6,643 6,268 14,398 -668 -
  QoQ % -35.06% 608.43% -82.49% 5.98% -56.47% 2,255.39% -
  Horiz. % -800.90% -1,233.38% -174.10% -994.46% -938.32% -2,155.39% 100.00%
NP to SH 2,226 3,742 641 913 3,133 6,085 -668 -
  QoQ % -40.51% 483.78% -29.79% -70.86% -48.51% 1,010.93% -
  Horiz. % -333.23% -560.18% -95.96% -136.68% -469.01% -910.93% 100.00%
Tax Rate 5.93 % 13.43 % 26.53 % 11.34 % 6.67 % -71.00 % - % -
  QoQ % -55.85% -49.38% 133.95% 70.01% 109.39% 0.00% -
  Horiz. % -8.35% -18.92% -37.37% -15.97% -9.39% 100.00% -
Total Cost -105 2,010 2,673 1,040 -206 -4,471 1,872 -
  QoQ % -105.22% -24.80% 157.02% 604.85% 95.39% -338.84% -
  Horiz. % -5.61% 107.37% 142.79% 55.56% -11.00% -238.84% 100.00%
Net Worth 457,232 445,002 432,702 379,031 426,470 404,902 424,167 5.13%
  QoQ % 2.75% 2.84% 14.16% -11.12% 5.33% -4.54% -
  Horiz. % 107.80% 104.91% 102.01% 89.36% 100.54% 95.46% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 11,964 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 1,310.49 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 457,232 445,002 432,702 379,031 426,470 404,902 424,167 5.13%
  QoQ % 2.75% 2.84% 14.16% -11.12% 5.33% -4.54% -
  Horiz. % 107.80% 104.91% 102.01% 89.36% 100.54% 95.46% 100.00%
NOSH 63,171 63,171 63,171 63,171 60,173 60,168 60,180 3.28%
  QoQ % 0.00% 0.00% 0.00% 4.98% 0.01% -0.02% -
  Horiz. % 104.97% 104.97% 104.97% 104.97% 99.99% 99.98% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 102.00 % 80.39 % 30.32 % 86.46 % 103.40 % 145.04 % -55.48 % -
  QoQ % 26.88% 165.14% -64.93% -16.38% -28.71% 361.43% -
  Horiz. % -183.85% -144.90% -54.65% -155.84% -186.37% -261.43% 100.00%
ROE 0.49 % 0.84 % 0.15 % 0.24 % 0.73 % 1.50 % -0.16 % -
  QoQ % -41.67% 460.00% -37.50% -67.12% -51.33% 1,037.50% -
  Horiz. % -306.25% -525.00% -93.75% -150.00% -456.25% -937.50% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.30 16.22 6.07 12.16 10.07 16.50 2.00 158.02%
  QoQ % -48.83% 167.22% -50.08% 20.75% -38.97% 725.00% -
  Horiz. % 415.00% 811.00% 303.50% 608.00% 503.50% 825.00% 100.00%
EPS 3.52 5.92 1.01 1.47 5.21 10.11 -1.11 -
  QoQ % -40.54% 486.14% -31.29% -71.79% -48.47% 1,010.81% -
  Horiz. % -317.12% -533.33% -90.99% -132.43% -469.37% -910.81% 100.00%
DPS 0.00 0.00 0.00 18.94 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 7.2379 7.0443 6.8496 6.0000 7.0874 6.7295 7.0483 1.78%
  QoQ % 2.75% 2.84% 14.16% -15.34% 5.32% -4.52% -
  Horiz. % 102.69% 99.94% 97.18% 85.13% 100.55% 95.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.30 16.22 6.07 12.16 9.60 15.71 1.91 166.06%
  QoQ % -48.83% 167.22% -50.08% 26.67% -38.89% 722.51% -
  Horiz. % 434.55% 849.21% 317.80% 636.65% 502.62% 822.51% 100.00%
EPS 3.52 5.92 1.01 1.47 4.96 9.63 -1.06 -
  QoQ % -40.54% 486.14% -31.29% -70.36% -48.49% 1,008.49% -
  Horiz. % -332.08% -558.49% -95.28% -138.68% -467.92% -908.49% 100.00%
DPS 0.00 0.00 0.00 18.94 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 7.2379 7.0443 6.8496 6.0000 6.7509 6.4095 6.7145 5.13%
  QoQ % 2.75% 2.84% 14.16% -11.12% 5.33% -4.54% -
  Horiz. % 107.80% 104.91% 102.01% 89.36% 100.54% 95.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.8000 3.7000 3.5500 3.2400 3.6600 3.1300 3.0100 -
P/RPS 45.77 22.81 58.46 26.64 36.33 18.97 150.45 -54.73%
  QoQ % 100.66% -60.98% 119.44% -26.67% 91.51% -87.39% -
  Horiz. % 30.42% 15.16% 38.86% 17.71% 24.15% 12.61% 100.00%
P/EPS 107.84 62.46 349.86 224.18 70.29 30.95 -271.17 -
  QoQ % 72.65% -82.15% 56.06% 218.94% 127.11% 111.41% -
  Horiz. % -39.77% -23.03% -129.02% -82.67% -25.92% -11.41% 100.00%
EY 0.93 1.60 0.29 0.45 1.42 3.23 -0.37 -
  QoQ % -41.88% 451.72% -35.56% -68.31% -56.04% 972.97% -
  Horiz. % -251.35% -432.43% -78.38% -121.62% -383.78% -872.97% 100.00%
DY 0.00 0.00 0.00 5.85 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.53 0.53 0.52 0.54 0.52 0.47 0.43 14.94%
  QoQ % 0.00% 1.92% -3.70% 3.85% 10.64% 9.30% -
  Horiz. % 123.26% 123.26% 120.93% 125.58% 120.93% 109.30% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 23/05/14 27/02/14 29/11/13 30/08/13 30/05/13 -
Price 3.3000 3.6000 3.8000 3.3600 3.2600 3.3000 3.1500 -
P/RPS 39.75 22.19 62.58 27.63 32.36 20.00 157.45 -60.02%
  QoQ % 79.13% -64.54% 126.49% -14.62% 61.80% -87.30% -
  Horiz. % 25.25% 14.09% 39.75% 17.55% 20.55% 12.70% 100.00%
P/EPS 93.65 60.77 374.50 232.48 62.61 32.63 -283.78 -
  QoQ % 54.11% -83.77% 61.09% 271.31% 91.88% 111.50% -
  Horiz. % -33.00% -21.41% -131.97% -81.92% -22.06% -11.50% 100.00%
EY 1.07 1.65 0.27 0.43 1.60 3.06 -0.35 -
  QoQ % -35.15% 511.11% -37.21% -73.13% -47.71% 974.29% -
  Horiz. % -305.71% -471.43% -77.14% -122.86% -457.14% -874.29% 100.00%
DY 0.00 0.00 0.00 5.64 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.46 0.51 0.55 0.56 0.46 0.49 0.45 1.47%
  QoQ % -9.80% -7.27% -1.79% 21.74% -6.12% 8.89% -
  Horiz. % 102.22% 113.33% 122.22% 124.44% 102.22% 108.89% 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.
 


 

140  153  427  1485 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 MTRONIC-OR 0.0050.00 
 ORION 0.225+0.01 
 MYEG 1.38-0.01 
 SAPNRG-WA 0.14-0.005 
 HSI-C5D 0.26-0.08 
 DAYANG 1.32-0.01 
 HSI-C5A 0.285-0.105 
 ORION-WA 0.14+0.015 
 HSI-H6F 0.26+0.04 
Partners & Brokers