Highlights

[KLUANG] QoQ TTM Result on 2015-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     -19.71%    YoY -     -41.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 24,216 24,516 24,149 24,448 24,625 25,256 27,013 -7.02%
  QoQ % -1.22% 1.52% -1.22% -0.72% -2.50% -6.50% -
  Horiz. % 89.65% 90.76% 89.40% 90.50% 91.16% 93.50% 100.00%
PBT 9,945 -555 -3,252 10,162 15,070 17,967 24,280 -44.82%
  QoQ % 1,891.89% 82.93% -132.00% -32.57% -16.12% -26.00% -
  Horiz. % 40.96% -2.29% -13.39% 41.85% 62.07% 74.00% 100.00%
Tax 1,077 805 568 198 -2,379 -2,530 -2,885 -
  QoQ % 33.79% 41.73% 186.87% 108.32% 5.97% 12.31% -
  Horiz. % -37.33% -27.90% -19.69% -6.86% 82.46% 87.69% 100.00%
NP 11,022 250 -2,684 10,360 12,691 15,437 21,395 -35.71%
  QoQ % 4,308.80% 109.31% -125.91% -18.37% -17.79% -27.85% -
  Horiz. % 51.52% 1.17% -12.54% 48.42% 59.32% 72.15% 100.00%
NP to SH 5,207 32 -1,205 4,965 6,184 7,546 7,522 -21.73%
  QoQ % 16,171.88% 102.66% -124.27% -19.71% -18.05% 0.32% -
  Horiz. % 69.22% 0.43% -16.02% 66.01% 82.21% 100.32% 100.00%
Tax Rate -10.83 % - % - % -1.95 % 15.79 % 14.08 % 11.88 % -
  QoQ % 0.00% 0.00% 0.00% -112.35% 12.14% 18.52% -
  Horiz. % -91.16% 0.00% 0.00% -16.41% 132.91% 118.52% 100.00%
Total Cost 13,194 24,266 26,833 14,088 11,934 9,819 5,618 76.59%
  QoQ % -45.63% -9.57% 90.47% 18.05% 21.54% 74.78% -
  Horiz. % 234.85% 431.93% 477.63% 250.77% 212.42% 174.78% 100.00%
Net Worth 638,586 642,029 651,543 636,141 480,056 463,587 457,232 24.92%
  QoQ % -0.54% -1.46% 2.42% 32.51% 3.55% 1.39% -
  Horiz. % 139.66% 140.42% 142.50% 139.13% 104.99% 101.39% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 0 0 0 0 631 0 11,964 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 5.28% 0.00% 100.00%
Div Payout % - % - % - % - % 10.22 % - % 159.06 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 6.43% 0.00% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 638,586 642,029 651,543 636,141 480,056 463,587 457,232 24.92%
  QoQ % -0.54% -1.46% 2.42% 32.51% 3.55% 1.39% -
  Horiz. % 139.66% 140.42% 142.50% 139.13% 104.99% 101.39% 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 45.52 % 1.02 % -11.11 % 42.38 % 51.54 % 61.12 % 79.20 % -30.85%
  QoQ % 4,362.75% 109.18% -126.22% -17.77% -15.67% -22.83% -
  Horiz. % 57.47% 1.29% -14.03% 53.51% 65.08% 77.17% 100.00%
ROE 0.82 % 0.00 % -0.18 % 0.78 % 1.29 % 1.63 % 1.65 % -37.23%
  QoQ % 0.00% 0.00% -123.08% -39.53% -20.86% -1.21% -
  Horiz. % 49.70% 0.00% -10.91% 47.27% 78.18% 98.79% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 38.33 38.81 38.23 38.70 38.98 39.98 42.76 -7.03%
  QoQ % -1.24% 1.52% -1.21% -0.72% -2.50% -6.50% -
  Horiz. % 89.64% 90.76% 89.41% 90.51% 91.16% 93.50% 100.00%
EPS 8.24 0.05 -1.91 7.86 9.79 11.95 11.91 -21.76%
  QoQ % 16,380.00% 102.62% -124.30% -19.71% -18.08% 0.34% -
  Horiz. % 69.19% 0.42% -16.04% 65.99% 82.20% 100.34% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 18.94 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 5.28% 0.00% 100.00%
NAPS 10.1087 10.1632 10.3138 10.0700 7.5992 7.3385 7.2379 24.92%
  QoQ % -0.54% -1.46% 2.42% 32.51% 3.55% 1.39% -
  Horiz. % 139.66% 140.42% 142.50% 139.13% 104.99% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 38.33 38.81 38.23 38.70 38.98 39.98 42.76 -7.03%
  QoQ % -1.24% 1.52% -1.21% -0.72% -2.50% -6.50% -
  Horiz. % 89.64% 90.76% 89.41% 90.51% 91.16% 93.50% 100.00%
EPS 8.24 0.05 -1.91 7.86 9.79 11.95 11.91 -21.76%
  QoQ % 16,380.00% 102.62% -124.30% -19.71% -18.08% 0.34% -
  Horiz. % 69.19% 0.42% -16.04% 65.99% 82.20% 100.34% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 18.94 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 5.28% 0.00% 100.00%
NAPS 10.1087 10.1632 10.3138 10.0700 7.5992 7.3385 7.2379 24.92%
  QoQ % -0.54% -1.46% 2.42% 32.51% 3.55% 1.39% -
  Horiz. % 139.66% 140.42% 142.50% 139.13% 104.99% 101.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.1100 3.3400 3.1300 3.1200 3.3800 2.9000 3.8000 -
P/RPS 8.11 8.61 8.19 8.06 8.67 7.25 8.89 -5.93%
  QoQ % -5.81% 5.13% 1.61% -7.04% 19.59% -18.45% -
  Horiz. % 91.23% 96.85% 92.13% 90.66% 97.53% 81.55% 100.00%
P/EPS 37.73 6,593.58 -164.09 39.70 34.53 24.28 31.91 11.81%
  QoQ % -99.43% 4,118.27% -513.32% 14.97% 42.22% -23.91% -
  Horiz. % 118.24% 20,663.05% -514.23% 124.41% 108.21% 76.09% 100.00%
EY 2.65 0.02 -0.61 2.52 2.90 4.12 3.13 -10.50%
  QoQ % 13,150.00% 103.28% -124.21% -13.10% -29.61% 31.63% -
  Horiz. % 84.66% 0.64% -19.49% 80.51% 92.65% 131.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.30 0.00 4.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 6.02% 0.00% 100.00%
P/NAPS 0.31 0.33 0.30 0.31 0.44 0.40 0.53 -30.04%
  QoQ % -6.06% 10.00% -3.23% -29.55% 10.00% -24.53% -
  Horiz. % 58.49% 62.26% 56.60% 58.49% 83.02% 75.47% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 17/11/15 28/08/15 29/05/15 17/02/15 27/11/14 -
Price 3.2700 3.1100 3.4000 2.9200 3.1400 3.4200 3.3000 -
P/RPS 8.53 8.01 8.89 7.55 8.06 8.55 7.72 6.87%
  QoQ % 6.49% -9.90% 17.75% -6.33% -5.73% 10.75% -
  Horiz. % 110.49% 103.76% 115.16% 97.80% 104.40% 110.75% 100.00%
P/EPS 39.67 6,139.53 -178.24 37.15 32.08 28.63 27.71 27.00%
  QoQ % -99.35% 3,544.53% -579.78% 15.80% 12.05% 3.32% -
  Horiz. % 143.16% 22,156.37% -643.23% 134.07% 115.77% 103.32% 100.00%
EY 2.52 0.02 -0.56 2.69 3.12 3.49 3.61 -21.29%
  QoQ % 12,500.00% 103.57% -120.82% -13.78% -10.60% -3.32% -
  Horiz. % 69.81% 0.55% -15.51% 74.52% 86.43% 96.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.32 0.00 5.74 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 5.57% 0.00% 100.00%
P/NAPS 0.32 0.31 0.33 0.29 0.41 0.47 0.46 -21.47%
  QoQ % 3.23% -6.06% 13.79% -29.27% -12.77% 2.17% -
  Horiz. % 69.57% 67.39% 71.74% 63.04% 89.13% 102.17% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

514  279  654  1008 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 NETX 0.15+0.005 
 TNLOGIS 0.945+0.11 
 HIAPTEK 0.280.00 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VIVOCOM 1.06-0.08 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS