Highlights

[KLUANG] QoQ Quarter Result on 2017-03-31 [#3]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 31-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     298.99%    YoY -     14.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 6,309 6,542 9,537 3,802 6,285 5,669 10,449 -28.50%
  QoQ % -3.56% -31.40% 150.84% -39.51% 10.87% -45.75% -
  Horiz. % 60.38% 62.61% 91.27% 36.39% 60.15% 54.25% 100.00%
PBT 4,648 4,723 302 9,923 -4,476 2 77 1,427.35%
  QoQ % -1.59% 1,463.91% -96.96% 321.69% -223,900.00% -97.40% -
  Horiz. % 6,036.36% 6,133.77% 392.21% 12,887.01% -5,812.99% 2.60% 100.00%
Tax -227 -250 -278 17 -618 -322 -128 46.36%
  QoQ % 9.20% 10.07% -1,735.29% 102.75% -91.93% -151.56% -
  Horiz. % 177.34% 195.31% 217.19% -13.28% 482.81% 251.56% 100.00%
NP 4,421 4,473 24 9,940 -5,094 -320 -51 -
  QoQ % -1.16% 18,537.50% -99.76% 295.13% -1,491.88% -527.45% -
  Horiz. % -8,668.63% -8,770.59% -47.06% -19,490.20% 9,988.24% 627.45% 100.00%
NP to SH 2,239 2,363 -700 5,118 -2,572 -3 282 296.49%
  QoQ % -5.25% 437.57% -113.68% 298.99% -85,633.33% -101.06% -
  Horiz. % 793.97% 837.94% -248.23% 1,814.89% -912.06% -1.06% 100.00%
Tax Rate 4.88 % 5.29 % 92.05 % -0.17 % - % 16,100.00 % 166.23 % -90.42%
  QoQ % -7.75% -94.25% 54,247.06% 0.00% 0.00% 9,585.38% -
  Horiz. % 2.94% 3.18% 55.38% -0.10% 0.00% 9,685.38% 100.00%
Total Cost 1,888 2,069 9,513 -6,138 11,379 5,989 10,500 -68.04%
  QoQ % -8.75% -78.25% 254.99% -153.94% 90.00% -42.96% -
  Horiz. % 17.98% 19.70% 90.60% -58.46% 108.37% 57.04% 100.00%
Net Worth 682,939 675,491 676,003 658,075 642,743 640,582 629,192 5.60%
  QoQ % 1.10% -0.08% 2.72% 2.39% 0.34% 1.81% -
  Horiz. % 108.54% 107.36% 107.44% 104.59% 102.15% 101.81% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 682,939 675,491 676,003 658,075 642,743 640,582 629,192 5.60%
  QoQ % 1.10% -0.08% 2.72% 2.39% 0.34% 1.81% -
  Horiz. % 108.54% 107.36% 107.44% 104.59% 102.15% 101.81% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 70.07 % 68.37 % 0.25 % 261.44 % -81.05 % -5.64 % -0.49 % -
  QoQ % 2.49% 27,248.00% -99.90% 422.57% -1,337.06% -1,051.02% -
  Horiz. % -14,300.00% -13,953.06% -51.02% -53,355.10% 16,540.82% 1,151.02% 100.00%
ROE 0.33 % 0.35 % -0.10 % 0.78 % -0.40 % 0.00 % 0.04 % 306.72%
  QoQ % -5.71% 450.00% -112.82% 295.00% 0.00% 0.00% -
  Horiz. % 825.00% 875.00% -250.00% 1,950.00% -1,000.00% 0.00% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 9.99 10.36 15.10 6.02 9.95 8.97 16.54 -28.48%
  QoQ % -3.57% -31.39% 150.83% -39.50% 10.93% -45.77% -
  Horiz. % 60.40% 62.64% 91.29% 36.40% 60.16% 54.23% 100.00%
EPS 3.54 3.74 -1.11 8.10 -4.07 0.00 0.45 294.06%
  QoQ % -5.35% 436.94% -113.70% 299.02% 0.00% 0.00% -
  Horiz. % 786.67% 831.11% -246.67% 1,800.00% -904.44% 0.00% 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 10.8108 10.6929 10.7010 10.4172 10.1745 10.1403 9.9600 5.60%
  QoQ % 1.10% -0.08% 2.72% 2.39% 0.34% 1.81% -
  Horiz. % 108.54% 107.36% 107.44% 104.59% 102.15% 101.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 9.99 10.36 15.10 6.02 9.95 8.97 16.54 -28.48%
  QoQ % -3.57% -31.39% 150.83% -39.50% 10.93% -45.77% -
  Horiz. % 60.40% 62.64% 91.29% 36.40% 60.16% 54.23% 100.00%
EPS 3.54 3.74 -1.11 8.10 -4.07 0.00 0.45 294.06%
  QoQ % -5.35% 436.94% -113.70% 299.02% 0.00% 0.00% -
  Horiz. % 786.67% 831.11% -246.67% 1,800.00% -904.44% 0.00% 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 10.8108 10.6929 10.7010 10.4172 10.1745 10.1403 9.9600 5.60%
  QoQ % 1.10% -0.08% 2.72% 2.39% 0.34% 1.81% -
  Horiz. % 108.54% 107.36% 107.44% 104.59% 102.15% 101.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.5500 3.5800 3.2400 3.4800 3.2000 3.2200 3.0000 -
P/RPS 35.55 34.57 21.46 57.82 32.16 35.88 18.14 56.41%
  QoQ % 2.83% 61.09% -62.88% 79.79% -10.37% 97.79% -
  Horiz. % 195.98% 190.57% 118.30% 318.74% 177.29% 197.79% 100.00%
P/EPS 100.16 95.71 -292.40 42.95 -78.60 -67,804.59 672.04 -71.79%
  QoQ % 4.65% 132.73% -780.79% 154.64% 99.88% -10,189.37% -
  Horiz. % 14.90% 14.24% -43.51% 6.39% -11.70% -10,089.37% 100.00%
EY 1.00 1.04 -0.34 2.33 -1.27 0.00 0.15 253.00%
  QoQ % -3.85% 405.88% -114.59% 283.46% 0.00% 0.00% -
  Horiz. % 666.67% 693.33% -226.67% 1,553.33% -846.67% 0.00% 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 0.33 0.33 0.30 0.33 0.31 0.32 0.30 6.54%
  QoQ % 0.00% 10.00% -9.09% 6.45% -3.12% 6.67% -
  Horiz. % 110.00% 110.00% 100.00% 110.00% 103.33% 106.67% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 27/02/17 30/11/16 30/08/16 -
Price 4.4200 3.6000 3.5000 3.2100 3.2000 3.1600 3.1900 -
P/RPS 44.26 34.76 23.18 53.34 32.16 35.21 19.29 73.70%
  QoQ % 27.33% 49.96% -56.54% 65.86% -8.66% 82.53% -
  Horiz. % 229.45% 180.20% 120.17% 276.52% 166.72% 182.53% 100.00%
P/EPS 124.71 96.24 -315.86 39.62 -78.60 -66,541.15 714.61 -68.67%
  QoQ % 29.58% 130.47% -897.22% 150.41% 99.88% -9,411.53% -
  Horiz. % 17.45% 13.47% -44.20% 5.54% -11.00% -9,311.53% 100.00%
EY 0.80 1.04 -0.32 2.52 -1.27 0.00 0.14 218.61%
  QoQ % -23.08% 425.00% -112.70% 298.43% 0.00% 0.00% -
  Horiz. % 571.43% 742.86% -228.57% 1,800.00% -907.14% 0.00% 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 0.41 0.34 0.33 0.31 0.31 0.31 0.32 17.91%
  QoQ % 20.59% 3.03% 6.45% 0.00% 0.00% -3.12% -
  Horiz. % 128.12% 106.25% 103.13% 96.88% 96.88% 96.88% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers