Highlights

[KLUANG] QoQ TTM Result on 2013-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     54.67%    YoY -     53.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 27,508 24,876 19,333 14,885 6,478 6,738 6,888 151.93%
  QoQ % 10.58% 28.67% 29.88% 129.78% -3.86% -2.18% -
  Horiz. % 399.36% 361.15% 280.68% 216.10% 94.05% 97.82% 100.00%
PBT 24,212 22,072 16,611 13,132 7,238 11,706 10,803 71.34%
  QoQ % 9.70% 32.88% 26.49% 81.43% -38.17% 8.36% -
  Horiz. % 224.12% 204.31% 153.76% 121.56% 67.00% 108.36% 100.00%
Tax 4,260 4,569 5,291 5,598 -503 -510 -606 -
  QoQ % -6.76% -13.65% -5.48% 1,212.92% 1.37% 15.84% -
  Horiz. % -702.97% -753.96% -873.10% -923.76% 83.00% 84.16% 100.00%
NP 28,472 26,641 21,902 18,730 6,735 11,196 10,197 98.41%
  QoQ % 6.87% 21.64% 16.94% 178.10% -39.84% 9.80% -
  Horiz. % 279.22% 261.26% 214.79% 183.68% 66.05% 109.80% 100.00%
NP to SH 10,772 9,463 10,454 10,417 6,735 11,196 10,197 3.73%
  QoQ % 13.83% -9.48% 0.36% 54.67% -39.84% 9.80% -
  Horiz. % 105.64% 92.80% 102.52% 102.16% 66.05% 109.80% 100.00%
Tax Rate -17.59 % -20.70 % -31.85 % -42.63 % 6.95 % 4.36 % 5.61 % -
  QoQ % 15.02% 35.01% 25.29% -713.38% 59.40% -22.28% -
  Horiz. % -313.55% -368.98% -567.74% -759.89% 123.89% 77.72% 100.00%
Total Cost -964 -1,765 -2,569 -3,845 -257 -4,458 -3,309 -56.09%
  QoQ % 45.38% 31.30% 33.19% -1,396.11% 94.24% -34.72% -
  Horiz. % 29.13% 53.34% 77.64% 116.20% 7.77% 134.72% 100.00%
Net Worth 432,702 379,031 426,470 404,902 424,167 409,902 404,521 4.60%
  QoQ % 14.16% -11.12% 5.33% -4.54% 3.48% 1.33% -
  Horiz. % 106.97% 93.70% 105.43% 100.09% 104.86% 101.33% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 11,964 11,964 0 1,132 680 680 680 577.25%
  QoQ % 0.00% 0.00% 0.00% 66.37% 0.00% 0.00% -
  Horiz. % 1,757.88% 1,757.88% 0.00% 166.37% 100.00% 100.00% 100.00%
Div Payout % 111.07 % 126.44 % - % 10.87 % 10.11 % 6.08 % 6.67 % 553.22%
  QoQ % -12.16% 0.00% 0.00% 7.52% 66.28% -8.85% -
  Horiz. % 1,665.22% 1,895.65% 0.00% 162.97% 151.57% 91.15% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 432,702 379,031 426,470 404,902 424,167 409,902 404,521 4.60%
  QoQ % 14.16% -11.12% 5.33% -4.54% 3.48% 1.33% -
  Horiz. % 106.97% 93.70% 105.43% 100.09% 104.86% 101.33% 100.00%
NOSH 63,171 63,171 60,173 60,168 60,180 60,253 60,233 3.23%
  QoQ % 0.00% 4.98% 0.01% -0.02% -0.12% 0.03% -
  Horiz. % 104.88% 104.88% 99.90% 99.89% 99.91% 100.03% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 103.50 % 107.10 % 113.29 % 125.83 % 103.97 % 166.16 % 148.04 % -21.24%
  QoQ % -3.36% -5.46% -9.97% 21.03% -37.43% 12.24% -
  Horiz. % 69.91% 72.35% 76.53% 85.00% 70.23% 112.24% 100.00%
ROE 2.49 % 2.50 % 2.45 % 2.57 % 1.59 % 2.73 % 2.52 % -0.80%
  QoQ % -0.40% 2.04% -4.67% 61.64% -41.76% 8.33% -
  Horiz. % 98.81% 99.21% 97.22% 101.98% 63.10% 108.33% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 43.54 39.38 32.13 24.74 10.76 11.18 11.44 143.97%
  QoQ % 10.56% 22.56% 29.87% 129.93% -3.76% -2.27% -
  Horiz. % 380.59% 344.23% 280.86% 216.26% 94.06% 97.73% 100.00%
EPS 17.05 14.98 17.37 17.31 11.19 18.58 16.93 0.47%
  QoQ % 13.82% -13.76% 0.35% 54.69% -39.77% 9.75% -
  Horiz. % 100.71% 88.48% 102.60% 102.24% 66.10% 109.75% 100.00%
DPS 18.94 18.94 0.00 1.88 1.13 1.13 1.13 556.07%
  QoQ % 0.00% 0.00% 0.00% 66.37% 0.00% 0.00% -
  Horiz. % 1,676.11% 1,676.11% 0.00% 166.37% 100.00% 100.00% 100.00%
NAPS 6.8496 6.0000 7.0874 6.7295 7.0483 6.8030 6.7159 1.32%
  QoQ % 14.16% -15.34% 5.32% -4.52% 3.61% 1.30% -
  Horiz. % 101.99% 89.34% 105.53% 100.20% 104.95% 101.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 43.54 39.38 30.60 23.56 10.25 10.67 10.90 151.97%
  QoQ % 10.56% 28.69% 29.88% 129.85% -3.94% -2.11% -
  Horiz. % 399.45% 361.28% 280.73% 216.15% 94.04% 97.89% 100.00%
EPS 17.05 14.98 16.55 16.49 10.66 17.72 16.14 3.73%
  QoQ % 13.82% -9.49% 0.36% 54.69% -39.84% 9.79% -
  Horiz. % 105.64% 92.81% 102.54% 102.17% 66.05% 109.79% 100.00%
DPS 18.94 18.94 0.00 1.79 1.08 1.08 1.08 576.18%
  QoQ % 0.00% 0.00% 0.00% 65.74% 0.00% 0.00% -
  Horiz. % 1,753.70% 1,753.70% 0.00% 165.74% 100.00% 100.00% 100.00%
NAPS 6.8496 6.0000 6.7509 6.4095 6.7145 6.4887 6.4035 4.60%
  QoQ % 14.16% -11.12% 5.33% -4.54% 3.48% 1.33% -
  Horiz. % 106.97% 93.70% 105.43% 100.09% 104.86% 101.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.5500 3.2400 3.6600 3.1300 3.0100 2.9500 2.8700 -
P/RPS 8.15 8.23 11.39 12.65 27.96 26.38 25.10 -52.79%
  QoQ % -0.97% -27.74% -9.96% -54.76% 5.99% 5.10% -
  Horiz. % 32.47% 32.79% 45.38% 50.40% 111.39% 105.10% 100.00%
P/EPS 20.82 21.63 21.07 18.08 26.90 15.88 16.95 14.71%
  QoQ % -3.74% 2.66% 16.54% -32.79% 69.40% -6.31% -
  Horiz. % 122.83% 127.61% 124.31% 106.67% 158.70% 93.69% 100.00%
EY 4.80 4.62 4.75 5.53 3.72 6.30 5.90 -12.86%
  QoQ % 3.90% -2.74% -14.10% 48.66% -40.95% 6.78% -
  Horiz. % 81.36% 78.31% 80.51% 93.73% 63.05% 106.78% 100.00%
DY 5.34 5.85 0.00 0.60 0.38 0.38 0.39 473.25%
  QoQ % -8.72% 0.00% 0.00% 57.89% 0.00% -2.56% -
  Horiz. % 1,369.23% 1,500.00% 0.00% 153.85% 97.44% 97.44% 100.00%
P/NAPS 0.52 0.54 0.52 0.47 0.43 0.43 0.43 13.52%
  QoQ % -3.70% 3.85% 10.64% 9.30% 0.00% 0.00% -
  Horiz. % 120.93% 125.58% 120.93% 109.30% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 21/11/12 -
Price 3.8000 3.3600 3.2600 3.3000 3.1500 3.0000 2.9100 -
P/RPS 8.73 8.53 10.15 13.34 29.26 26.83 25.45 -51.03%
  QoQ % 2.34% -15.96% -23.91% -54.41% 9.06% 5.42% -
  Horiz. % 34.30% 33.52% 39.88% 52.42% 114.97% 105.42% 100.00%
P/EPS 22.28 22.43 18.76 19.06 28.15 16.15 17.19 18.89%
  QoQ % -0.67% 19.56% -1.57% -32.29% 74.30% -6.05% -
  Horiz. % 129.61% 130.48% 109.13% 110.88% 163.76% 93.95% 100.00%
EY 4.49 4.46 5.33 5.25 3.55 6.19 5.82 -15.90%
  QoQ % 0.67% -16.32% 1.52% 47.89% -42.65% 6.36% -
  Horiz. % 77.15% 76.63% 91.58% 90.21% 61.00% 106.36% 100.00%
DY 4.98 5.64 0.00 0.57 0.36 0.38 0.39 447.16%
  QoQ % -11.70% 0.00% 0.00% 58.33% -5.26% -2.56% -
  Horiz. % 1,276.92% 1,446.15% 0.00% 146.15% 92.31% 97.44% 100.00%
P/NAPS 0.55 0.56 0.46 0.49 0.45 0.44 0.43 17.85%
  QoQ % -1.79% 21.74% -6.12% 8.89% 2.27% 2.33% -
  Horiz. % 127.91% 130.23% 106.98% 113.95% 104.65% 102.33% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers