[KLUANG] QoQ Quarter Result on 2015-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 5,669 10,449 2,905 6,293 4,946 10,072 3,205 46.11% QoQ % -45.75% 259.69% -53.84% 27.23% -50.89% 214.26% - Horiz. % 176.88% 326.02% 90.64% 196.35% 154.32% 314.26% 100.00%
PBT 2 77 9,186 3,877 -7,727 4,609 -1,314 - QoQ % -97.40% -99.16% 136.94% 150.17% -267.65% 450.76% - Horiz. % -0.15% -5.86% -699.09% -295.05% 588.05% -350.76% 100.00%
Tax -322 -128 3 -258 33 1,299 -269 12.70% QoQ % -151.56% -4,366.67% 101.16% -881.82% -97.46% 582.90% - Horiz. % 119.70% 47.58% -1.12% 95.91% -12.27% -482.90% 100.00%
NP -320 -51 9,189 3,619 -7,694 5,908 -1,583 -65.46% QoQ % -527.45% -100.56% 153.91% 147.04% -230.23% 473.22% - Horiz. % 20.21% 3.22% -580.48% -228.62% 486.04% -373.22% 100.00%
NP to SH -3 282 4,451 2,128 -3,944 2,394 -721 -97.39% QoQ % -101.06% -93.66% 109.16% 153.96% -264.75% 432.04% - Horiz. % 0.42% -39.11% -617.34% -295.15% 547.02% -332.04% 100.00%
Tax Rate 16,100.00 % 166.23 % -0.03 % 6.65 % - % -28.18 % - % - QoQ % 9,585.38% 554,200.00% -100.45% 0.00% 0.00% 0.00% - Horiz. % -57,132.71% -589.89% 0.11% -23.60% 0.00% 100.00% -
Total Cost 5,989 10,500 -6,284 2,674 12,640 4,164 4,788 16.04% QoQ % -42.96% 267.09% -335.00% -78.84% 203.55% -13.03% - Horiz. % 125.08% 219.30% -131.24% 55.85% 263.99% 86.97% 100.00%
Net Worth 640,582 629,192 638,586 642,029 651,543 643,122 480,056 21.14% QoQ % 1.81% -1.47% -0.54% -1.46% 1.31% 33.97% - Horiz. % 133.44% 131.07% 133.02% 133.74% 135.72% 133.97% 100.00%
Dividend 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 640,582 629,192 638,586 642,029 651,543 643,122 480,056 21.14% QoQ % 1.81% -1.47% -0.54% -1.46% 1.31% 33.97% - Horiz. % 133.44% 131.07% 133.02% 133.74% 135.72% 133.97% 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 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -5.64 % -0.49 % 316.32 % 57.51 % -155.56 % 58.66 % -49.39 % -76.37% QoQ % -1,051.02% -100.15% 450.03% 136.97% -365.19% 218.77% - Horiz. % 11.42% 0.99% -640.45% -116.44% 314.96% -118.77% 100.00%
ROE 0.00 % 0.04 % 0.70 % 0.33 % -0.61 % 0.37 % -0.15 % - QoQ % 0.00% -94.29% 112.12% 154.10% -264.86% 346.67% - Horiz. % -0.00% -26.67% -466.67% -220.00% 406.67% -246.67% 100.00%
Per Share 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.97 16.54 4.60 9.96 7.83 15.94 5.07 46.13% QoQ % -45.77% 259.57% -53.82% 27.20% -50.88% 214.40% - Horiz. % 176.92% 326.23% 90.73% 196.45% 154.44% 314.40% 100.00%
EPS 0.00 0.45 7.05 3.37 -6.24 3.79 -1.14 - QoQ % 0.00% -93.62% 109.20% 154.01% -264.64% 432.46% - Horiz. % -0.00% -39.47% -618.42% -295.61% 547.37% -332.46% 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 10.1403 9.9600 10.1087 10.1632 10.3138 10.1805 7.5992 21.14% QoQ % 1.81% -1.47% -0.54% -1.46% 1.31% 33.97% - Horiz. % 133.44% 131.07% 133.02% 133.74% 135.72% 133.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.97 16.54 4.60 9.96 7.83 15.94 5.07 46.13% QoQ % -45.77% 259.57% -53.82% 27.20% -50.88% 214.40% - Horiz. % 176.92% 326.23% 90.73% 196.45% 154.44% 314.40% 100.00%
EPS 0.00 0.45 7.05 3.37 -6.24 3.79 -1.14 - QoQ % 0.00% -93.62% 109.20% 154.01% -264.64% 432.46% - Horiz. % -0.00% -39.47% -618.42% -295.61% 547.37% -332.46% 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 10.1403 9.9600 10.1087 10.1632 10.3138 10.1805 7.5992 21.14% QoQ % 1.81% -1.47% -0.54% -1.46% 1.31% 33.97% - Horiz. % 133.44% 131.07% 133.02% 133.74% 135.72% 133.97% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.2200 3.0000 3.1100 3.3400 3.1300 3.1200 3.3800 -
P/RPS 35.88 18.14 67.63 33.53 39.98 19.57 66.62 -33.73% QoQ % 97.79% -73.18% 101.70% -16.13% 104.29% -70.62% - Horiz. % 53.86% 27.23% 101.52% 50.33% 60.01% 29.38% 100.00%
P/EPS -67,804.59 672.04 44.14 99.15 -50.13 82.33 -296.15 3,605.67% QoQ % -10,189.37% 1,422.52% -55.48% 297.79% -160.89% 127.80% - Horiz. % 22,895.36% -226.93% -14.90% -33.48% 16.93% -27.80% 100.00%
EY 0.00 0.15 2.27 1.01 -1.99 1.21 -0.34 - QoQ % 0.00% -93.39% 124.75% 150.75% -264.46% 455.88% - Horiz. % -0.00% -44.12% -667.65% -297.06% 585.29% -355.88% 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 0.32 0.30 0.31 0.33 0.30 0.31 0.44 -19.08% QoQ % 6.67% -3.23% -6.06% 10.00% -3.23% -29.55% - Horiz. % 72.73% 68.18% 70.45% 75.00% 68.18% 70.45% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 26/05/16 26/02/16 17/11/15 28/08/15 29/05/15 -
Price 3.1600 3.1900 3.2700 3.1100 3.4000 2.9200 3.1400 -
P/RPS 35.21 19.29 71.11 31.22 43.43 18.31 61.89 -31.27% QoQ % 82.53% -72.87% 127.77% -28.11% 137.19% -70.42% - Horiz. % 56.89% 31.17% 114.90% 50.44% 70.17% 29.58% 100.00%
P/EPS -66,541.15 714.61 46.41 92.32 -54.46 77.05 -275.12 3,743.30% QoQ % -9,411.53% 1,439.78% -49.73% 269.52% -170.68% 128.01% - Horiz. % 24,186.23% -259.74% -16.87% -33.56% 19.79% -28.01% 100.00%
EY 0.00 0.14 2.15 1.08 -1.84 1.30 -0.36 - QoQ % 0.00% -93.49% 99.07% 158.70% -241.54% 461.11% - Horiz. % -0.00% -38.89% -597.22% -300.00% 511.11% -361.11% 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 0.31 0.32 0.32 0.31 0.33 0.29 0.41 -16.96% QoQ % -3.12% 0.00% 3.23% -6.06% 13.79% -29.27% - Horiz. % 75.61% 78.05% 78.05% 75.61% 80.49% 70.73% 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.
Comment
Kluang_2Q 2016 Rpt-Bursa.pdf 
