Highlights

[KLUANG] QoQ Quarter Result on 2015-03-31 [#3]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -176.95%    YoY -     -212.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 6,293 4,946 10,072 3,205 5,926 5,245 10,249 -27.69%
  QoQ % 27.23% -50.89% 214.26% -45.92% 12.98% -48.82% -
  Horiz. % 61.40% 48.26% 98.27% 31.27% 57.82% 51.18% 100.00%
PBT 3,877 -7,727 4,609 -1,314 1,180 5,687 9,517 -44.96%
  QoQ % 150.17% -267.65% 450.76% -211.36% -79.25% -40.24% -
  Horiz. % 40.74% -81.19% 48.43% -13.81% 12.40% 59.76% 100.00%
Tax -258 33 1,299 -269 -495 -337 -1,278 -65.49%
  QoQ % -881.82% -97.46% 582.90% 45.66% -46.88% 73.63% -
  Horiz. % 20.19% -2.58% -101.64% 21.05% 38.73% 26.37% 100.00%
NP 3,619 -7,694 5,908 -1,583 685 5,350 8,239 -42.13%
  QoQ % 147.04% -230.23% 473.22% -331.09% -87.20% -35.06% -
  Horiz. % 43.93% -93.39% 71.71% -19.21% 8.31% 64.94% 100.00%
NP to SH 2,128 -3,944 2,394 -721 937 2,226 3,742 -31.29%
  QoQ % 153.96% -264.75% 432.04% -176.95% -57.91% -40.51% -
  Horiz. % 56.87% -105.40% 63.98% -19.27% 25.04% 59.49% 100.00%
Tax Rate 6.65 % - % -28.18 % - % 41.95 % 5.93 % 13.43 % -37.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 607.42% -55.85% -
  Horiz. % 49.52% 0.00% -209.83% 0.00% 312.36% 44.15% 100.00%
Total Cost 2,674 12,640 4,164 4,788 5,241 -105 2,010 20.90%
  QoQ % -78.84% 203.55% -13.03% -8.64% 5,091.43% -105.22% -
  Horiz. % 133.03% 628.86% 207.16% 238.21% 260.75% -5.22% 100.00%
Net Worth 642,029 651,543 643,122 480,056 463,587 457,232 445,002 27.60%
  QoQ % -1.46% 1.31% 33.97% 3.55% 1.39% 2.75% -
  Horiz. % 144.28% 146.41% 144.52% 107.88% 104.18% 102.75% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 631 - - -
  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 % - % - % - % - % 67.42 % - % - % -
  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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 642,029 651,543 643,122 480,056 463,587 457,232 445,002 27.60%
  QoQ % -1.46% 1.31% 33.97% 3.55% 1.39% 2.75% -
  Horiz. % 144.28% 146.41% 144.52% 107.88% 104.18% 102.75% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 57.51 % -155.56 % 58.66 % -49.39 % 11.56 % 102.00 % 80.39 % -19.96%
  QoQ % 136.97% -365.19% 218.77% -527.25% -88.67% 26.88% -
  Horiz. % 71.54% -193.51% 72.97% -61.44% 14.38% 126.88% 100.00%
ROE 0.33 % -0.61 % 0.37 % -0.15 % 0.20 % 0.49 % 0.84 % -46.27%
  QoQ % 154.10% -264.86% 346.67% -175.00% -59.18% -41.67% -
  Horiz. % 39.29% -72.62% 44.05% -17.86% 23.81% 58.33% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.96 7.83 15.94 5.07 9.38 8.30 16.22 -27.69%
  QoQ % 27.20% -50.88% 214.40% -45.95% 13.01% -48.83% -
  Horiz. % 61.41% 48.27% 98.27% 31.26% 57.83% 51.17% 100.00%
EPS 3.37 -6.24 3.79 -1.14 1.48 3.52 5.92 -31.24%
  QoQ % 154.01% -264.64% 432.46% -177.03% -57.95% -40.54% -
  Horiz. % 56.93% -105.41% 64.02% -19.26% 25.00% 59.46% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 10.1632 10.3138 10.1805 7.5992 7.3385 7.2379 7.0443 27.60%
  QoQ % -1.46% 1.31% 33.97% 3.55% 1.39% 2.75% -
  Horiz. % 144.28% 146.41% 144.52% 107.88% 104.18% 102.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.96 7.83 15.94 5.07 9.38 8.30 16.22 -27.69%
  QoQ % 27.20% -50.88% 214.40% -45.95% 13.01% -48.83% -
  Horiz. % 61.41% 48.27% 98.27% 31.26% 57.83% 51.17% 100.00%
EPS 3.37 -6.24 3.79 -1.14 1.48 3.52 5.92 -31.24%
  QoQ % 154.01% -264.64% 432.46% -177.03% -57.95% -40.54% -
  Horiz. % 56.93% -105.41% 64.02% -19.26% 25.00% 59.46% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 10.1632 10.3138 10.1805 7.5992 7.3385 7.2379 7.0443 27.60%
  QoQ % -1.46% 1.31% 33.97% 3.55% 1.39% 2.75% -
  Horiz. % 144.28% 146.41% 144.52% 107.88% 104.18% 102.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.3400 3.1300 3.1200 3.3800 2.9000 3.8000 3.7000 -
P/RPS 33.53 39.98 19.57 66.62 30.91 45.77 22.81 29.19%
  QoQ % -16.13% 104.29% -70.62% 115.53% -32.47% 100.66% -
  Horiz. % 147.00% 175.27% 85.80% 292.06% 135.51% 200.66% 100.00%
P/EPS 99.15 -50.13 82.33 -296.15 195.52 107.84 62.46 35.97%
  QoQ % 297.79% -160.89% 127.80% -251.47% 81.31% 72.65% -
  Horiz. % 158.74% -80.26% 131.81% -474.14% 313.03% 172.65% 100.00%
EY 1.01 -1.99 1.21 -0.34 0.51 0.93 1.60 -26.35%
  QoQ % 150.75% -264.46% 455.88% -166.67% -45.16% -41.88% -
  Horiz. % 63.12% -124.38% 75.62% -21.25% 31.88% 58.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.34 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 0.33 0.30 0.31 0.44 0.40 0.53 0.53 -27.02%
  QoQ % 10.00% -3.23% -29.55% 10.00% -24.53% 0.00% -
  Horiz. % 62.26% 56.60% 58.49% 83.02% 75.47% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 17/11/15 28/08/15 29/05/15 17/02/15 27/11/14 28/08/14 -
Price 3.1100 3.4000 2.9200 3.1400 3.4200 3.3000 3.6000 -
P/RPS 31.22 43.43 18.31 61.89 36.46 39.75 22.19 25.48%
  QoQ % -28.11% 137.19% -70.42% 69.75% -8.28% 79.13% -
  Horiz. % 140.69% 195.72% 82.51% 278.91% 164.31% 179.13% 100.00%
P/EPS 92.32 -54.46 77.05 -275.12 230.57 93.65 60.77 32.05%
  QoQ % 269.52% -170.68% 128.01% -219.32% 146.20% 54.11% -
  Horiz. % 151.92% -89.62% 126.79% -452.72% 379.41% 154.11% 100.00%
EY 1.08 -1.84 1.30 -0.36 0.43 1.07 1.65 -24.56%
  QoQ % 158.70% -241.54% 461.11% -183.72% -59.81% -35.15% -
  Horiz. % 65.45% -111.52% 78.79% -21.82% 26.06% 64.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.29 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 0.31 0.33 0.29 0.41 0.47 0.46 0.51 -28.18%
  QoQ % -6.06% 13.79% -29.27% -12.77% 2.17% -9.80% -
  Horiz. % 60.78% 64.71% 56.86% 80.39% 92.16% 90.20% 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.
 


 

295  386  509  1015 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.26-0.005 
 HIBISCS 1.12+0.06 
 MYEG 1.37+0.07 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 HSI-C5D 0.34+0.025 
 DAYANG 1.32-0.07 
 ORION 0.215+0.015 
 HSI-C3V 0.055+0.02 
 HSI-C5A 0.39+0.025 
Partners & Brokers