Highlights

[KLUANG] QoQ TTM Result on 2012-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     50.69%    YoY -     -3.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 14,885 6,478 6,738 6,888 7,163 7,563 7,796 53.97%
  QoQ % 129.78% -3.86% -2.18% -3.84% -5.29% -2.99% -
  Horiz. % 190.93% 83.09% 86.43% 88.35% 91.88% 97.01% 100.00%
PBT 13,132 7,238 11,706 10,803 7,431 9,516 8,565 33.00%
  QoQ % 81.43% -38.17% 8.36% 45.38% -21.91% 11.10% -
  Horiz. % 153.32% 84.51% 136.67% 126.13% 86.76% 111.10% 100.00%
Tax 5,598 -503 -510 -606 -664 -865 -865 -
  QoQ % 1,212.92% 1.37% 15.84% 8.73% 23.24% 0.00% -
  Horiz. % -647.17% 58.15% 58.96% 70.06% 76.76% 100.00% 100.00%
NP 18,730 6,735 11,196 10,197 6,767 8,651 7,700 80.97%
  QoQ % 178.10% -39.84% 9.80% 50.69% -21.78% 12.35% -
  Horiz. % 243.25% 87.47% 145.40% 132.43% 87.88% 112.35% 100.00%
NP to SH 10,417 6,735 11,196 10,197 6,767 8,651 7,700 22.34%
  QoQ % 54.67% -39.84% 9.80% 50.69% -21.78% 12.35% -
  Horiz. % 135.29% 87.47% 145.40% 132.43% 87.88% 112.35% 100.00%
Tax Rate -42.63 % 6.95 % 4.36 % 5.61 % 8.94 % 9.09 % 10.10 % -
  QoQ % -713.38% 59.40% -22.28% -37.25% -1.65% -10.00% -
  Horiz. % -422.08% 68.81% 43.17% 55.54% 88.51% 90.00% 100.00%
Total Cost -3,845 -257 -4,458 -3,309 396 -1,088 96 -
  QoQ % -1,396.11% 94.24% -34.72% -935.61% 136.40% -1,233.33% -
  Horiz. % -4,005.21% -267.71% -4,643.75% -3,446.88% 412.50% -1,133.33% 100.00%
Net Worth 404,902 424,167 409,902 404,521 386,834 386,139 369,252 6.34%
  QoQ % -4.54% 3.48% 1.33% 4.57% 0.18% 4.57% -
  Horiz. % 109.65% 114.87% 111.01% 109.55% 104.76% 104.57% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 1,132 680 680 680 686 686 1,288 -8.25%
  QoQ % 66.37% 0.00% 0.00% -0.81% 0.00% -46.74% -
  Horiz. % 87.90% 52.83% 52.83% 52.83% 53.26% 53.26% 100.00%
Div Payout % 10.87 % 10.11 % 6.08 % 6.67 % 10.14 % 7.93 % 16.73 % -25.00%
  QoQ % 7.52% 66.28% -8.85% -34.22% 27.87% -52.60% -
  Horiz. % 64.97% 60.43% 36.34% 39.87% 60.61% 47.40% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 404,902 424,167 409,902 404,521 386,834 386,139 369,252 6.34%
  QoQ % -4.54% 3.48% 1.33% 4.57% 0.18% 4.57% -
  Horiz. % 109.65% 114.87% 111.01% 109.55% 104.76% 104.57% 100.00%
NOSH 60,168 60,180 60,253 60,233 60,225 60,206 60,333 -0.18%
  QoQ % -0.02% -0.12% 0.03% 0.01% 0.03% -0.21% -
  Horiz. % 99.73% 99.75% 99.87% 99.83% 99.82% 99.79% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 125.83 % 103.97 % 166.16 % 148.04 % 94.47 % 114.39 % 98.77 % 17.54%
  QoQ % 21.03% -37.43% 12.24% 56.71% -17.41% 15.81% -
  Horiz. % 127.40% 105.26% 168.23% 149.88% 95.65% 115.81% 100.00%
ROE 2.57 % 1.59 % 2.73 % 2.52 % 1.75 % 2.24 % 2.09 % 14.79%
  QoQ % 61.64% -41.76% 8.33% 44.00% -21.88% 7.18% -
  Horiz. % 122.97% 76.08% 130.62% 120.57% 83.73% 107.18% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.74 10.76 11.18 11.44 11.89 12.56 12.92 54.26%
  QoQ % 129.93% -3.76% -2.27% -3.78% -5.33% -2.79% -
  Horiz. % 191.49% 83.28% 86.53% 88.54% 92.03% 97.21% 100.00%
EPS 17.31 11.19 18.58 16.93 11.24 14.37 12.76 22.57%
  QoQ % 54.69% -39.77% 9.75% 50.62% -21.78% 12.62% -
  Horiz. % 135.66% 87.70% 145.61% 132.68% 88.09% 112.62% 100.00%
DPS 1.88 1.13 1.13 1.13 1.13 1.13 2.13 -7.99%
  QoQ % 66.37% 0.00% 0.00% 0.00% 0.00% -46.95% -
  Horiz. % 88.26% 53.05% 53.05% 53.05% 53.05% 53.05% 100.00%
NAPS 6.7295 7.0483 6.8030 6.7159 6.4231 6.4136 6.1202 6.54%
  QoQ % -4.52% 3.61% 1.30% 4.56% 0.15% 4.79% -
  Horiz. % 109.96% 115.16% 111.16% 109.73% 104.95% 104.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.56 10.25 10.67 10.90 11.34 11.97 12.34 53.96%
  QoQ % 129.85% -3.94% -2.11% -3.88% -5.26% -3.00% -
  Horiz. % 190.92% 83.06% 86.47% 88.33% 91.90% 97.00% 100.00%
EPS 16.49 10.66 17.72 16.14 10.71 13.69 12.19 22.34%
  QoQ % 54.69% -39.84% 9.79% 50.70% -21.77% 12.31% -
  Horiz. % 135.27% 87.45% 145.37% 132.40% 87.86% 112.31% 100.00%
DPS 1.79 1.08 1.08 1.08 1.09 1.09 2.04 -8.35%
  QoQ % 65.74% 0.00% 0.00% -0.92% 0.00% -46.57% -
  Horiz. % 87.75% 52.94% 52.94% 52.94% 53.43% 53.43% 100.00%
NAPS 6.4095 6.7145 6.4887 6.4035 6.1235 6.1125 5.8452 6.34%
  QoQ % -4.54% 3.48% 1.33% 4.57% 0.18% 4.57% -
  Horiz. % 109.65% 114.87% 111.01% 109.55% 104.76% 104.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.1300 3.0100 2.9500 2.8700 2.5000 2.6600 2.6500 -
P/RPS 12.65 27.96 26.38 25.10 21.02 21.18 20.51 -27.56%
  QoQ % -54.76% 5.99% 5.10% 19.41% -0.76% 3.27% -
  Horiz. % 61.68% 136.32% 128.62% 122.38% 102.49% 103.27% 100.00%
P/EPS 18.08 26.90 15.88 16.95 22.25 18.51 20.76 -8.81%
  QoQ % -32.79% 69.40% -6.31% -23.82% 20.21% -10.84% -
  Horiz. % 87.09% 129.58% 76.49% 81.65% 107.18% 89.16% 100.00%
EY 5.53 3.72 6.30 5.90 4.49 5.40 4.82 9.60%
  QoQ % 48.66% -40.95% 6.78% 31.40% -16.85% 12.03% -
  Horiz. % 114.73% 77.18% 130.71% 122.41% 93.15% 112.03% 100.00%
DY 0.60 0.38 0.38 0.39 0.45 0.42 0.80 -17.47%
  QoQ % 57.89% 0.00% -2.56% -13.33% 7.14% -47.50% -
  Horiz. % 75.00% 47.50% 47.50% 48.75% 56.25% 52.50% 100.00%
P/NAPS 0.47 0.43 0.43 0.43 0.39 0.41 0.43 6.11%
  QoQ % 9.30% 0.00% 0.00% 10.26% -4.88% -4.65% -
  Horiz. % 109.30% 100.00% 100.00% 100.00% 90.70% 95.35% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 21/11/12 28/08/12 29/05/12 29/02/12 -
Price 3.3000 3.1500 3.0000 2.9100 2.8500 2.6800 2.7200 -
P/RPS 13.34 29.26 26.83 25.45 23.96 21.33 21.05 -26.24%
  QoQ % -54.41% 9.06% 5.42% 6.22% 12.33% 1.33% -
  Horiz. % 63.37% 139.00% 127.46% 120.90% 113.82% 101.33% 100.00%
P/EPS 19.06 28.15 16.15 17.19 25.36 18.65 21.31 -7.18%
  QoQ % -32.29% 74.30% -6.05% -32.22% 35.98% -12.48% -
  Horiz. % 89.44% 132.10% 75.79% 80.67% 119.01% 87.52% 100.00%
EY 5.25 3.55 6.19 5.82 3.94 5.36 4.69 7.82%
  QoQ % 47.89% -42.65% 6.36% 47.72% -26.49% 14.29% -
  Horiz. % 111.94% 75.69% 131.98% 124.09% 84.01% 114.29% 100.00%
DY 0.57 0.36 0.38 0.39 0.40 0.42 0.78 -18.88%
  QoQ % 58.33% -5.26% -2.56% -2.50% -4.76% -46.15% -
  Horiz. % 73.08% 46.15% 48.72% 50.00% 51.28% 53.85% 100.00%
P/NAPS 0.49 0.45 0.44 0.43 0.44 0.42 0.44 7.45%
  QoQ % 8.89% 2.27% 2.33% -2.27% 4.76% -4.55% -
  Horiz. % 111.36% 102.27% 100.00% 97.73% 100.00% 95.45% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers