Highlights

[KLUANG] QoQ TTM Result on 2012-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     -21.78%    YoY -     -55.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 6,478 6,738 6,888 7,163 7,563 7,796 8,145 -14.15%
  QoQ % -3.86% -2.18% -3.84% -5.29% -2.99% -4.28% -
  Horiz. % 79.53% 82.73% 84.57% 87.94% 92.85% 95.72% 100.00%
PBT 7,238 11,706 10,803 7,431 9,516 8,565 11,320 -25.76%
  QoQ % -38.17% 8.36% 45.38% -21.91% 11.10% -24.34% -
  Horiz. % 63.94% 103.41% 95.43% 65.64% 84.06% 75.66% 100.00%
Tax -503 -510 -606 -664 -865 -865 -795 -26.28%
  QoQ % 1.37% 15.84% 8.73% 23.24% 0.00% -8.81% -
  Horiz. % 63.27% 64.15% 76.23% 83.52% 108.81% 108.81% 100.00%
NP 6,735 11,196 10,197 6,767 8,651 7,700 10,525 -25.72%
  QoQ % -39.84% 9.80% 50.69% -21.78% 12.35% -26.84% -
  Horiz. % 63.99% 106.38% 96.88% 64.29% 82.19% 73.16% 100.00%
NP to SH 6,735 11,196 10,197 6,767 8,651 7,700 10,525 -25.72%
  QoQ % -39.84% 9.80% 50.69% -21.78% 12.35% -26.84% -
  Horiz. % 63.99% 106.38% 96.88% 64.29% 82.19% 73.16% 100.00%
Tax Rate 6.95 % 4.36 % 5.61 % 8.94 % 9.09 % 10.10 % 7.02 % -0.67%
  QoQ % 59.40% -22.28% -37.25% -1.65% -10.00% 43.87% -
  Horiz. % 99.00% 62.11% 79.91% 127.35% 129.49% 143.87% 100.00%
Total Cost -257 -4,458 -3,309 396 -1,088 96 -2,380 -77.29%
  QoQ % 94.24% -34.72% -935.61% 136.40% -1,233.33% 104.03% -
  Horiz. % 10.80% 187.31% 139.03% -16.64% 45.71% -4.03% 100.00%
Net Worth 424,167 409,902 404,521 386,834 386,139 369,252 373,685 8.81%
  QoQ % 3.48% 1.33% 4.57% 0.18% 4.57% -1.19% -
  Horiz. % 113.51% 109.69% 108.25% 103.52% 103.33% 98.81% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 680 680 680 686 686 1,288 1,288 -34.62%
  QoQ % 0.00% 0.00% -0.81% 0.00% -46.74% 0.00% -
  Horiz. % 52.83% 52.83% 52.83% 53.26% 53.26% 100.00% 100.00%
Div Payout % 10.11 % 6.08 % 6.67 % 10.14 % 7.93 % 16.73 % 12.24 % -11.96%
  QoQ % 66.28% -8.85% -34.22% 27.87% -52.60% 36.68% -
  Horiz. % 82.60% 49.67% 54.49% 82.84% 64.79% 136.68% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 424,167 409,902 404,521 386,834 386,139 369,252 373,685 8.81%
  QoQ % 3.48% 1.33% 4.57% 0.18% 4.57% -1.19% -
  Horiz. % 113.51% 109.69% 108.25% 103.52% 103.33% 98.81% 100.00%
NOSH 60,180 60,253 60,233 60,225 60,206 60,333 60,727 -0.60%
  QoQ % -0.12% 0.03% 0.01% 0.03% -0.21% -0.65% -
  Horiz. % 99.10% 99.22% 99.19% 99.17% 99.14% 99.35% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 103.97 % 166.16 % 148.04 % 94.47 % 114.39 % 98.77 % 129.22 % -13.48%
  QoQ % -37.43% 12.24% 56.71% -17.41% 15.81% -23.56% -
  Horiz. % 80.46% 128.59% 114.56% 73.11% 88.52% 76.44% 100.00%
ROE 1.59 % 2.73 % 2.52 % 1.75 % 2.24 % 2.09 % 2.82 % -31.73%
  QoQ % -41.76% 8.33% 44.00% -21.88% 7.18% -25.89% -
  Horiz. % 56.38% 96.81% 89.36% 62.06% 79.43% 74.11% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.76 11.18 11.44 11.89 12.56 12.92 13.41 -13.64%
  QoQ % -3.76% -2.27% -3.78% -5.33% -2.79% -3.65% -
  Horiz. % 80.24% 83.37% 85.31% 88.67% 93.66% 96.35% 100.00%
EPS 11.19 18.58 16.93 11.24 14.37 12.76 17.33 -25.27%
  QoQ % -39.77% 9.75% 50.62% -21.78% 12.62% -26.37% -
  Horiz. % 64.57% 107.21% 97.69% 64.86% 82.92% 73.63% 100.00%
DPS 1.13 1.13 1.13 1.13 1.13 2.13 2.13 -34.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% -46.95% 0.00% -
  Horiz. % 53.05% 53.05% 53.05% 53.05% 53.05% 100.00% 100.00%
NAPS 7.0483 6.8030 6.7159 6.4231 6.4136 6.1202 6.1535 9.46%
  QoQ % 3.61% 1.30% 4.56% 0.15% 4.79% -0.54% -
  Horiz. % 114.54% 110.55% 109.14% 104.38% 104.23% 99.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.25 10.67 10.90 11.34 11.97 12.34 12.89 -14.16%
  QoQ % -3.94% -2.11% -3.88% -5.26% -3.00% -4.27% -
  Horiz. % 79.52% 82.78% 84.56% 87.98% 92.86% 95.73% 100.00%
EPS 10.66 17.72 16.14 10.71 13.69 12.19 16.66 -25.73%
  QoQ % -39.84% 9.79% 50.70% -21.77% 12.31% -26.83% -
  Horiz. % 63.99% 106.36% 96.88% 64.29% 82.17% 73.17% 100.00%
DPS 1.08 1.08 1.08 1.09 1.09 2.04 2.04 -34.53%
  QoQ % 0.00% 0.00% -0.92% 0.00% -46.57% 0.00% -
  Horiz. % 52.94% 52.94% 52.94% 53.43% 53.43% 100.00% 100.00%
NAPS 6.7145 6.4887 6.4035 6.1235 6.1125 5.8452 5.9154 8.81%
  QoQ % 3.48% 1.33% 4.57% 0.18% 4.57% -1.19% -
  Horiz. % 113.51% 109.69% 108.25% 103.52% 103.33% 98.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.0100 2.9500 2.8700 2.5000 2.6600 2.6500 2.4000 -
P/RPS 27.96 26.38 25.10 21.02 21.18 20.51 17.89 34.64%
  QoQ % 5.99% 5.10% 19.41% -0.76% 3.27% 14.65% -
  Horiz. % 156.29% 147.46% 140.30% 117.50% 118.39% 114.65% 100.00%
P/EPS 26.90 15.88 16.95 22.25 18.51 20.76 13.85 55.61%
  QoQ % 69.40% -6.31% -23.82% 20.21% -10.84% 49.89% -
  Horiz. % 194.22% 114.66% 122.38% 160.65% 133.65% 149.89% 100.00%
EY 3.72 6.30 5.90 4.49 5.40 4.82 7.22 -35.70%
  QoQ % -40.95% 6.78% 31.40% -16.85% 12.03% -33.24% -
  Horiz. % 51.52% 87.26% 81.72% 62.19% 74.79% 66.76% 100.00%
DY 0.38 0.38 0.39 0.45 0.42 0.80 0.89 -43.27%
  QoQ % 0.00% -2.56% -13.33% 7.14% -47.50% -10.11% -
  Horiz. % 42.70% 42.70% 43.82% 50.56% 47.19% 89.89% 100.00%
P/NAPS 0.43 0.43 0.43 0.39 0.41 0.43 0.39 6.72%
  QoQ % 0.00% 0.00% 10.26% -4.88% -4.65% 10.26% -
  Horiz. % 110.26% 110.26% 110.26% 100.00% 105.13% 110.26% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 21/11/12 28/08/12 29/05/12 29/02/12 24/11/11 -
Price 3.1500 3.0000 2.9100 2.8500 2.6800 2.7200 2.5800 -
P/RPS 29.26 26.83 25.45 23.96 21.33 21.05 19.24 32.21%
  QoQ % 9.06% 5.42% 6.22% 12.33% 1.33% 9.41% -
  Horiz. % 152.08% 139.45% 132.28% 124.53% 110.86% 109.41% 100.00%
P/EPS 28.15 16.15 17.19 25.36 18.65 21.31 14.89 52.83%
  QoQ % 74.30% -6.05% -32.22% 35.98% -12.48% 43.12% -
  Horiz. % 189.05% 108.46% 115.45% 170.32% 125.25% 143.12% 100.00%
EY 3.55 6.19 5.82 3.94 5.36 4.69 6.72 -34.63%
  QoQ % -42.65% 6.36% 47.72% -26.49% 14.29% -30.21% -
  Horiz. % 52.83% 92.11% 86.61% 58.63% 79.76% 69.79% 100.00%
DY 0.36 0.38 0.39 0.40 0.42 0.78 0.83 -42.67%
  QoQ % -5.26% -2.56% -2.50% -4.76% -46.15% -6.02% -
  Horiz. % 43.37% 45.78% 46.99% 48.19% 50.60% 93.98% 100.00%
P/NAPS 0.45 0.44 0.43 0.44 0.42 0.44 0.42 4.70%
  QoQ % 2.27% 2.33% -2.27% 4.76% -4.55% 4.76% -
  Horiz. % 107.14% 104.76% 102.38% 104.76% 100.00% 104.76% 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  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers