Highlights

[KLUANG] QoQ TTM Result on 2011-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     -31.03%    YoY -     0.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 7,163 7,563 7,796 8,145 7,577 7,073 6,851 3.02%
  QoQ % -5.29% -2.99% -4.28% 7.50% 7.13% 3.24% -
  Horiz. % 104.55% 110.39% 113.79% 118.89% 110.60% 103.24% 100.00%
PBT 7,431 9,516 8,565 11,320 16,022 16,137 12,874 -30.70%
  QoQ % -21.91% 11.10% -24.34% -29.35% -0.71% 25.35% -
  Horiz. % 57.72% 73.92% 66.53% 87.93% 124.45% 125.35% 100.00%
Tax -664 -865 -865 -795 -761 -236 -297 71.06%
  QoQ % 23.24% 0.00% -8.81% -4.47% -222.46% 20.54% -
  Horiz. % 223.57% 291.25% 291.25% 267.68% 256.23% 79.46% 100.00%
NP 6,767 8,651 7,700 10,525 15,261 15,901 12,577 -33.87%
  QoQ % -21.78% 12.35% -26.84% -31.03% -4.02% 26.43% -
  Horiz. % 53.80% 68.78% 61.22% 83.68% 121.34% 126.43% 100.00%
NP to SH 6,767 8,651 7,700 10,525 15,261 15,901 12,577 -33.87%
  QoQ % -21.78% 12.35% -26.84% -31.03% -4.02% 26.43% -
  Horiz. % 53.80% 68.78% 61.22% 83.68% 121.34% 126.43% 100.00%
Tax Rate 8.94 % 9.09 % 10.10 % 7.02 % 4.75 % 1.46 % 2.31 % 146.70%
  QoQ % -1.65% -10.00% 43.87% 47.79% 225.34% -36.80% -
  Horiz. % 387.01% 393.51% 437.23% 303.90% 205.63% 63.20% 100.00%
Total Cost 396 -1,088 96 -2,380 -7,684 -8,828 -5,726 -
  QoQ % 136.40% -1,233.33% 104.03% 69.03% 12.96% -54.17% -
  Horiz. % -6.92% 19.00% -1.68% 41.56% 134.19% 154.17% 100.00%
Net Worth 386,834 386,139 369,252 373,685 392,007 384,862 391,072 -0.72%
  QoQ % 0.18% 4.57% -1.19% -4.67% 1.86% -1.59% -
  Horiz. % 98.92% 98.74% 94.42% 95.55% 100.24% 98.41% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 686 686 1,288 1,288 602 602 0 -
  QoQ % 0.00% -46.74% 0.00% 113.97% 0.00% 0.00% -
  Horiz. % 113.97% 113.97% 213.97% 213.97% 100.00% 100.00% -
Div Payout % 10.14 % 7.93 % 16.73 % 12.24 % 3.95 % 3.79 % - % -
  QoQ % 27.87% -52.60% 36.68% 209.87% 4.22% 0.00% -
  Horiz. % 267.55% 209.23% 441.42% 322.96% 104.22% 100.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 386,834 386,139 369,252 373,685 392,007 384,862 391,072 -0.72%
  QoQ % 0.18% 4.57% -1.19% -4.67% 1.86% -1.59% -
  Horiz. % 98.92% 98.74% 94.42% 95.55% 100.24% 98.41% 100.00%
NOSH 60,225 60,206 60,333 60,727 60,210 60,211 60,161 0.07%
  QoQ % 0.03% -0.21% -0.65% 0.86% -0.00% 0.08% -
  Horiz. % 100.11% 100.07% 100.29% 100.94% 100.08% 100.08% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 94.47 % 114.39 % 98.77 % 129.22 % 201.41 % 224.81 % 183.58 % -35.81%
  QoQ % -17.41% 15.81% -23.56% -35.84% -10.41% 22.46% -
  Horiz. % 51.46% 62.31% 53.80% 70.39% 109.71% 122.46% 100.00%
ROE 1.75 % 2.24 % 2.09 % 2.82 % 3.89 % 4.13 % 3.22 % -33.43%
  QoQ % -21.88% 7.18% -25.89% -27.51% -5.81% 28.26% -
  Horiz. % 54.35% 69.57% 64.91% 87.58% 120.81% 128.26% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.89 12.56 12.92 13.41 12.58 11.75 11.39 2.91%
  QoQ % -5.33% -2.79% -3.65% 6.60% 7.06% 3.16% -
  Horiz. % 104.39% 110.27% 113.43% 117.73% 110.45% 103.16% 100.00%
EPS 11.24 14.37 12.76 17.33 25.35 26.41 20.91 -33.91%
  QoQ % -21.78% 12.62% -26.37% -31.64% -4.01% 26.30% -
  Horiz. % 53.75% 68.72% 61.02% 82.88% 121.23% 126.30% 100.00%
DPS 1.13 1.13 2.13 2.13 1.00 1.00 0.00 -
  QoQ % 0.00% -46.95% 0.00% 113.00% 0.00% 0.00% -
  Horiz. % 113.00% 113.00% 213.00% 213.00% 100.00% 100.00% -
NAPS 6.4231 6.4136 6.1202 6.1535 6.5106 6.3918 6.5004 -0.80%
  QoQ % 0.15% 4.79% -0.54% -5.48% 1.86% -1.67% -
  Horiz. % 98.81% 98.66% 94.15% 94.66% 100.16% 98.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.34 11.97 12.34 12.89 11.99 11.20 10.84 3.05%
  QoQ % -5.26% -3.00% -4.27% 7.51% 7.05% 3.32% -
  Horiz. % 104.61% 110.42% 113.84% 118.91% 110.61% 103.32% 100.00%
EPS 10.71 13.69 12.19 16.66 24.16 25.17 19.91 -33.88%
  QoQ % -21.77% 12.31% -26.83% -31.04% -4.01% 26.42% -
  Horiz. % 53.79% 68.76% 61.23% 83.68% 121.35% 126.42% 100.00%
DPS 1.09 1.09 2.04 2.04 0.95 0.95 0.00 -
  QoQ % 0.00% -46.57% 0.00% 114.74% 0.00% 0.00% -
  Horiz. % 114.74% 114.74% 214.74% 214.74% 100.00% 100.00% -
NAPS 6.1235 6.1125 5.8452 5.9154 6.2054 6.0923 6.1906 -0.72%
  QoQ % 0.18% 4.57% -1.19% -4.67% 1.86% -1.59% -
  Horiz. % 98.92% 98.74% 94.42% 95.55% 100.24% 98.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.5000 2.6600 2.6500 2.4000 2.6100 2.7000 2.8900 -
P/RPS 21.02 21.18 20.51 17.89 20.74 22.98 25.38 -11.82%
  QoQ % -0.76% 3.27% 14.65% -13.74% -9.75% -9.46% -
  Horiz. % 82.82% 83.45% 80.81% 70.49% 81.72% 90.54% 100.00%
P/EPS 22.25 18.51 20.76 13.85 10.30 10.22 13.82 37.41%
  QoQ % 20.21% -10.84% 49.89% 34.47% 0.78% -26.05% -
  Horiz. % 161.00% 133.94% 150.22% 100.22% 74.53% 73.95% 100.00%
EY 4.49 5.40 4.82 7.22 9.71 9.78 7.23 -27.23%
  QoQ % -16.85% 12.03% -33.24% -25.64% -0.72% 35.27% -
  Horiz. % 62.10% 74.69% 66.67% 99.86% 134.30% 135.27% 100.00%
DY 0.45 0.42 0.80 0.89 0.38 0.37 0.00 -
  QoQ % 7.14% -47.50% -10.11% 134.21% 2.70% 0.00% -
  Horiz. % 121.62% 113.51% 216.22% 240.54% 102.70% 100.00% -
P/NAPS 0.39 0.41 0.43 0.39 0.40 0.42 0.44 -7.73%
  QoQ % -4.88% -4.65% 10.26% -2.50% -4.76% -4.55% -
  Horiz. % 88.64% 93.18% 97.73% 88.64% 90.91% 95.45% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 29/02/12 24/11/11 25/08/11 31/05/11 28/02/11 -
Price 2.8500 2.6800 2.7200 2.5800 2.5000 2.6700 2.6500 -
P/RPS 23.96 21.33 21.05 19.24 19.87 22.73 23.27 1.97%
  QoQ % 12.33% 1.33% 9.41% -3.17% -12.58% -2.32% -
  Horiz. % 102.97% 91.66% 90.46% 82.68% 85.39% 97.68% 100.00%
P/EPS 25.36 18.65 21.31 14.89 9.86 10.11 12.68 58.81%
  QoQ % 35.98% -12.48% 43.12% 51.01% -2.47% -20.27% -
  Horiz. % 200.00% 147.08% 168.06% 117.43% 77.76% 79.73% 100.00%
EY 3.94 5.36 4.69 6.72 10.14 9.89 7.89 -37.08%
  QoQ % -26.49% 14.29% -30.21% -33.73% 2.53% 25.35% -
  Horiz. % 49.94% 67.93% 59.44% 85.17% 128.52% 125.35% 100.00%
DY 0.40 0.42 0.78 0.83 0.40 0.37 0.00 -
  QoQ % -4.76% -46.15% -6.02% 107.50% 8.11% 0.00% -
  Horiz. % 108.11% 113.51% 210.81% 224.32% 108.11% 100.00% -
P/NAPS 0.44 0.42 0.44 0.42 0.38 0.42 0.41 4.82%
  QoQ % 4.76% -4.55% 4.76% 10.53% -9.52% 2.44% -
  Horiz. % 107.32% 102.44% 107.32% 102.44% 92.68% 102.44% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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