Highlights

[KLUANG] QoQ Quarter Result on 2014-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 17-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -57.91%    YoY -     2.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 4,946 10,072 3,205 5,926 5,245 10,249 3,836 18.44%
  QoQ % -50.89% 214.26% -45.92% 12.98% -48.82% 167.18% -
  Horiz. % 128.94% 262.57% 83.55% 154.48% 136.73% 267.18% 100.00%
PBT -7,727 4,609 -1,314 1,180 5,687 9,517 1,583 -
  QoQ % -267.65% 450.76% -211.36% -79.25% -40.24% 501.20% -
  Horiz. % -488.12% 291.16% -83.01% 74.54% 359.25% 601.20% 100.00%
Tax 33 1,299 -269 -495 -337 -1,278 -420 -
  QoQ % -97.46% 582.90% 45.66% -46.88% 73.63% -204.29% -
  Horiz. % -7.86% -309.29% 64.05% 117.86% 80.24% 304.29% 100.00%
NP -7,694 5,908 -1,583 685 5,350 8,239 1,163 -
  QoQ % -230.23% 473.22% -331.09% -87.20% -35.06% 608.43% -
  Horiz. % -661.56% 508.00% -136.11% 58.90% 460.02% 708.43% 100.00%
NP to SH -3,944 2,394 -721 937 2,226 3,742 641 -
  QoQ % -264.75% 432.04% -176.95% -57.91% -40.51% 483.78% -
  Horiz. % -615.29% 373.48% -112.48% 146.18% 347.27% 583.78% 100.00%
Tax Rate - % -28.18 % - % 41.95 % 5.93 % 13.43 % 26.53 % -
  QoQ % 0.00% 0.00% 0.00% 607.42% -55.85% -49.38% -
  Horiz. % 0.00% -106.22% 0.00% 158.12% 22.35% 50.62% 100.00%
Total Cost 12,640 4,164 4,788 5,241 -105 2,010 2,673 181.46%
  QoQ % 203.55% -13.03% -8.64% 5,091.43% -105.22% -24.80% -
  Horiz. % 472.88% 155.78% 179.12% 196.07% -3.93% 75.20% 100.00%
Net Worth 651,543 643,122 480,056 463,587 457,232 445,002 432,702 31.34%
  QoQ % 1.31% 33.97% 3.55% 1.39% 2.75% 2.84% -
  Horiz. % 150.58% 148.63% 110.94% 107.14% 105.67% 102.84% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 631 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 651,543 643,122 480,056 463,587 457,232 445,002 432,702 31.34%
  QoQ % 1.31% 33.97% 3.55% 1.39% 2.75% 2.84% -
  Horiz. % 150.58% 148.63% 110.94% 107.14% 105.67% 102.84% 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -155.56 % 58.66 % -49.39 % 11.56 % 102.00 % 80.39 % 30.32 % -
  QoQ % -365.19% 218.77% -527.25% -88.67% 26.88% 165.14% -
  Horiz. % -513.06% 193.47% -162.90% 38.13% 336.41% 265.14% 100.00%
ROE -0.61 % 0.37 % -0.15 % 0.20 % 0.49 % 0.84 % 0.15 % -
  QoQ % -264.86% 346.67% -175.00% -59.18% -41.67% 460.00% -
  Horiz. % -406.67% 246.67% -100.00% 133.33% 326.67% 560.00% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.83 15.94 5.07 9.38 8.30 16.22 6.07 18.48%
  QoQ % -50.88% 214.40% -45.95% 13.01% -48.83% 167.22% -
  Horiz. % 129.00% 262.60% 83.53% 154.53% 136.74% 267.22% 100.00%
EPS -6.24 3.79 -1.14 1.48 3.52 5.92 1.01 -
  QoQ % -264.64% 432.46% -177.03% -57.95% -40.54% 486.14% -
  Horiz. % -617.82% 375.25% -112.87% 146.53% 348.51% 586.14% 100.00%
DPS 0.00 0.00 0.00 1.00 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 10.3138 10.1805 7.5992 7.3385 7.2379 7.0443 6.8496 31.34%
  QoQ % 1.31% 33.97% 3.55% 1.39% 2.75% 2.84% -
  Horiz. % 150.58% 148.63% 110.94% 107.14% 105.67% 102.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.83 15.94 5.07 9.38 8.30 16.22 6.07 18.48%
  QoQ % -50.88% 214.40% -45.95% 13.01% -48.83% 167.22% -
  Horiz. % 129.00% 262.60% 83.53% 154.53% 136.74% 267.22% 100.00%
EPS -6.24 3.79 -1.14 1.48 3.52 5.92 1.01 -
  QoQ % -264.64% 432.46% -177.03% -57.95% -40.54% 486.14% -
  Horiz. % -617.82% 375.25% -112.87% 146.53% 348.51% 586.14% 100.00%
DPS 0.00 0.00 0.00 1.00 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 10.3138 10.1805 7.5992 7.3385 7.2379 7.0443 6.8496 31.34%
  QoQ % 1.31% 33.97% 3.55% 1.39% 2.75% 2.84% -
  Horiz. % 150.58% 148.63% 110.94% 107.14% 105.67% 102.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.1300 3.1200 3.3800 2.9000 3.8000 3.7000 3.5500 -
P/RPS 39.98 19.57 66.62 30.91 45.77 22.81 58.46 -22.36%
  QoQ % 104.29% -70.62% 115.53% -32.47% 100.66% -60.98% -
  Horiz. % 68.39% 33.48% 113.96% 52.87% 78.29% 39.02% 100.00%
P/EPS -50.13 82.33 -296.15 195.52 107.84 62.46 349.86 -
  QoQ % -160.89% 127.80% -251.47% 81.31% 72.65% -82.15% -
  Horiz. % -14.33% 23.53% -84.65% 55.89% 30.82% 17.85% 100.00%
EY -1.99 1.21 -0.34 0.51 0.93 1.60 0.29 -
  QoQ % -264.46% 455.88% -166.67% -45.16% -41.88% 451.72% -
  Horiz. % -686.21% 417.24% -117.24% 175.86% 320.69% 551.72% 100.00%
DY 0.00 0.00 0.00 0.34 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 0.30 0.31 0.44 0.40 0.53 0.53 0.52 -30.67%
  QoQ % -3.23% -29.55% 10.00% -24.53% 0.00% 1.92% -
  Horiz. % 57.69% 59.62% 84.62% 76.92% 101.92% 101.92% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 28/08/15 29/05/15 17/02/15 27/11/14 28/08/14 23/05/14 -
Price 3.4000 2.9200 3.1400 3.4200 3.3000 3.6000 3.8000 -
P/RPS 43.43 18.31 61.89 36.46 39.75 22.19 62.58 -21.60%
  QoQ % 137.19% -70.42% 69.75% -8.28% 79.13% -64.54% -
  Horiz. % 69.40% 29.26% 98.90% 58.26% 63.52% 35.46% 100.00%
P/EPS -54.46 77.05 -275.12 230.57 93.65 60.77 374.50 -
  QoQ % -170.68% 128.01% -219.32% 146.20% 54.11% -83.77% -
  Horiz. % -14.54% 20.57% -73.46% 61.57% 25.01% 16.23% 100.00%
EY -1.84 1.30 -0.36 0.43 1.07 1.65 0.27 -
  QoQ % -241.54% 461.11% -183.72% -59.81% -35.15% 511.11% -
  Horiz. % -681.48% 481.48% -133.33% 159.26% 396.30% 611.11% 100.00%
DY 0.00 0.00 0.00 0.29 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 0.33 0.29 0.41 0.47 0.46 0.51 0.55 -28.84%
  QoQ % 13.79% -29.27% -12.77% 2.17% -9.80% -7.27% -
  Horiz. % 60.00% 52.73% 74.55% 85.45% 83.64% 92.73% 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.
 


 

214  315  526  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.25-0.015 
 MYEG 1.37+0.07 
 HIBISCS 1.12+0.06 
 DYNACIA 0.095-0.005 
 DAYANG 1.35-0.04 
 SAPNRG-WA 0.1450.00 
 HSI-C5D 0.315-0.04 
 HSI-C5A 0.365-0.045 
 HSI-C3V 0.035-0.03 
 HIBISCS-WC 0.505+0.03 
Partners & Brokers