Highlights

[KLUANG] QoQ Quarter Result on 2017-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -5.25%    YoY -     187.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 4,921 12,293 3,961 6,309 6,542 9,537 3,802 18.75%
  QoQ % -59.97% 210.35% -37.22% -3.56% -31.40% 150.84% -
  Horiz. % 129.43% 323.33% 104.18% 165.94% 172.07% 250.84% 100.00%
PBT -2,390 476 4,589 4,648 4,723 302 9,923 -
  QoQ % -602.10% -89.63% -1.27% -1.59% 1,463.91% -96.96% -
  Horiz. % -24.09% 4.80% 46.25% 46.84% 47.60% 3.04% 100.00%
Tax -55 -79 -133 -227 -250 -278 17 -
  QoQ % 30.38% 40.60% 41.41% 9.20% 10.07% -1,735.29% -
  Horiz. % -323.53% -464.71% -782.35% -1,335.29% -1,470.59% -1,635.29% 100.00%
NP -2,445 397 4,456 4,421 4,473 24 9,940 -
  QoQ % -715.87% -91.09% 0.79% -1.16% 18,537.50% -99.76% -
  Horiz. % -24.60% 3.99% 44.83% 44.48% 45.00% 0.24% 100.00%
NP to SH -1,452 -553 2,434 2,239 2,363 -700 5,118 -
  QoQ % -162.57% -122.72% 8.71% -5.25% 437.57% -113.68% -
  Horiz. % -28.37% -10.81% 47.56% 43.75% 46.17% -13.68% 100.00%
Tax Rate - % 16.60 % 2.90 % 4.88 % 5.29 % 92.05 % -0.17 % -
  QoQ % 0.00% 472.41% -40.57% -7.75% -94.25% 54,247.06% -
  Horiz. % 0.00% -9,764.71% -1,705.88% -2,870.59% -3,111.76% -54,147.06% 100.00%
Total Cost 7,366 11,896 -495 1,888 2,069 9,513 -6,138 -
  QoQ % -38.08% 2,503.23% -126.22% -8.75% -78.25% 254.99% -
  Horiz. % -120.01% -193.81% 8.06% -30.76% -33.71% -154.99% 100.00%
Net Worth 680,678 687,538 675,820 682,939 675,491 676,003 658,075 2.27%
  QoQ % -1.00% 1.73% -1.04% 1.10% -0.08% 2.72% -
  Horiz. % 103.43% 104.48% 102.70% 103.78% 102.65% 102.72% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 680,678 687,538 675,820 682,939 675,491 676,003 658,075 2.27%
  QoQ % -1.00% 1.73% -1.04% 1.10% -0.08% 2.72% -
  Horiz. % 103.43% 104.48% 102.70% 103.78% 102.65% 102.72% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -49.69 % 3.23 % 112.50 % 70.07 % 68.37 % 0.25 % 261.44 % -
  QoQ % -1,638.39% -97.13% 60.55% 2.49% 27,248.00% -99.90% -
  Horiz. % -19.01% 1.24% 43.03% 26.80% 26.15% 0.10% 100.00%
ROE -0.21 % -0.08 % 0.36 % 0.33 % 0.35 % -0.10 % 0.78 % -
  QoQ % -162.50% -122.22% 9.09% -5.71% 450.00% -112.82% -
  Horiz. % -26.92% -10.26% 46.15% 42.31% 44.87% -12.82% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.79 19.46 6.27 9.99 10.36 15.10 6.02 18.73%
  QoQ % -59.97% 210.37% -37.24% -3.57% -31.39% 150.83% -
  Horiz. % 129.40% 323.26% 104.15% 165.95% 172.09% 250.83% 100.00%
EPS -2.30 -0.88 3.85 3.54 3.74 -1.11 8.10 -
  QoQ % -161.36% -122.86% 8.76% -5.35% 436.94% -113.70% -
  Horiz. % -28.40% -10.86% 47.53% 43.70% 46.17% -13.70% 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 10.7750 10.8836 10.6981 10.8108 10.6929 10.7010 10.4172 2.27%
  QoQ % -1.00% 1.73% -1.04% 1.10% -0.08% 2.72% -
  Horiz. % 103.43% 104.48% 102.70% 103.78% 102.65% 102.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.79 19.46 6.27 9.99 10.36 15.10 6.02 18.73%
  QoQ % -59.97% 210.37% -37.24% -3.57% -31.39% 150.83% -
  Horiz. % 129.40% 323.26% 104.15% 165.95% 172.09% 250.83% 100.00%
EPS -2.30 -0.88 3.85 3.54 3.74 -1.11 8.10 -
  QoQ % -161.36% -122.86% 8.76% -5.35% 436.94% -113.70% -
  Horiz. % -28.40% -10.86% 47.53% 43.70% 46.17% -13.70% 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 10.7750 10.8836 10.6981 10.8108 10.6929 10.7010 10.4172 2.27%
  QoQ % -1.00% 1.73% -1.04% 1.10% -0.08% 2.72% -
  Horiz. % 103.43% 104.48% 102.70% 103.78% 102.65% 102.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.9900 4.1100 4.2000 3.5500 3.5800 3.2400 3.4800 -
P/RPS 51.22 21.12 66.98 35.55 34.57 21.46 57.82 -7.76%
  QoQ % 142.52% -68.47% 88.41% 2.83% 61.09% -62.88% -
  Horiz. % 88.59% 36.53% 115.84% 61.48% 59.79% 37.12% 100.00%
P/EPS -173.59 -469.51 109.01 100.16 95.71 -292.40 42.95 -
  QoQ % 63.03% -530.70% 8.84% 4.65% 132.73% -780.79% -
  Horiz. % -404.17% -1,093.15% 253.81% 233.20% 222.84% -680.79% 100.00%
EY -0.58 -0.21 0.92 1.00 1.04 -0.34 2.33 -
  QoQ % -176.19% -122.83% -8.00% -3.85% 405.88% -114.59% -
  Horiz. % -24.89% -9.01% 39.48% 42.92% 44.64% -14.59% 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 0.37 0.38 0.39 0.33 0.33 0.30 0.33 7.92%
  QoQ % -2.63% -2.56% 18.18% 0.00% 10.00% -9.09% -
  Horiz. % 112.12% 115.15% 118.18% 100.00% 100.00% 90.91% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 28/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 3.9800 4.0200 4.1200 4.4200 3.6000 3.5000 3.2100 -
P/RPS 51.09 20.66 65.71 44.26 34.76 23.18 53.34 -2.83%
  QoQ % 147.29% -68.56% 48.46% 27.33% 49.96% -56.54% -
  Horiz. % 95.78% 38.73% 123.19% 82.98% 65.17% 43.46% 100.00%
P/EPS -173.16 -459.22 106.93 124.71 96.24 -315.86 39.62 -
  QoQ % 62.29% -529.46% -14.26% 29.58% 130.47% -897.22% -
  Horiz. % -437.05% -1,159.06% 269.89% 314.77% 242.91% -797.22% 100.00%
EY -0.58 -0.22 0.94 0.80 1.04 -0.32 2.52 -
  QoQ % -163.64% -123.40% 17.50% -23.08% 425.00% -112.70% -
  Horiz. % -23.02% -8.73% 37.30% 31.75% 41.27% -12.70% 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 0.37 0.37 0.39 0.41 0.34 0.33 0.31 12.51%
  QoQ % 0.00% -5.13% -4.88% 20.59% 3.03% 6.45% -
  Horiz. % 119.35% 119.35% 125.81% 132.26% 109.68% 106.45% 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.
 


 

347  377  486  1050 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.31+0.035 
 PUC 0.055+0.02 
 HSI-C7K 0.26-0.005 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.345+0.045 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.420.00 
 FGV 1.42+0.10 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers