Highlights

[KLUANG] QoQ TTM Result on 2013-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     0.36%    YoY -     2.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 27,830 27,508 24,876 19,333 14,885 6,478 6,738 158.10%
  QoQ % 1.17% 10.58% 28.67% 29.88% 129.78% -3.86% -
  Horiz. % 413.03% 408.25% 369.19% 286.92% 220.91% 96.14% 100.00%
PBT 25,309 24,212 22,072 16,611 13,132 7,238 11,706 67.44%
  QoQ % 4.53% 9.70% 32.88% 26.49% 81.43% -38.17% -
  Horiz. % 216.21% 206.83% 188.55% 141.90% 112.18% 61.83% 100.00%
Tax -2,996 4,260 4,569 5,291 5,598 -503 -510 226.63%
  QoQ % -170.33% -6.76% -13.65% -5.48% 1,212.92% 1.37% -
  Horiz. % 587.45% -835.29% -895.88% -1,037.45% -1,097.65% 98.63% 100.00%
NP 22,313 28,472 26,641 21,902 18,730 6,735 11,196 58.57%
  QoQ % -21.63% 6.87% 21.64% 16.94% 178.10% -39.84% -
  Horiz. % 199.29% 254.31% 237.95% 195.62% 167.29% 60.16% 100.00%
NP to SH 8,429 10,772 9,463 10,454 10,417 6,735 11,196 -17.29%
  QoQ % -21.75% 13.83% -9.48% 0.36% 54.67% -39.84% -
  Horiz. % 75.29% 96.21% 84.52% 93.37% 93.04% 60.16% 100.00%
Tax Rate 11.84 % -17.59 % -20.70 % -31.85 % -42.63 % 6.95 % 4.36 % 95.00%
  QoQ % 167.31% 15.02% 35.01% 25.29% -713.38% 59.40% -
  Horiz. % 271.56% -403.44% -474.77% -730.50% -977.75% 159.40% 100.00%
Total Cost 5,517 -964 -1,765 -2,569 -3,845 -257 -4,458 -
  QoQ % 672.30% 45.38% 31.30% 33.19% -1,396.11% 94.24% -
  Horiz. % -123.76% 21.62% 39.59% 57.63% 86.25% 5.76% 100.00%
Net Worth 445,002 432,702 379,031 426,470 404,902 424,167 409,902 5.65%
  QoQ % 2.84% 14.16% -11.12% 5.33% -4.54% 3.48% -
  Horiz. % 108.56% 105.56% 92.47% 104.04% 98.78% 103.48% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 11,964 11,964 11,964 0 1,132 680 680 579.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% 66.37% 0.00% -
  Horiz. % 1,757.88% 1,757.88% 1,757.88% 0.00% 166.37% 100.00% 100.00%
Div Payout % 141.95 % 111.07 % 126.44 % - % 10.87 % 10.11 % 6.08 % 721.60%
  QoQ % 27.80% -12.16% 0.00% 0.00% 7.52% 66.28% -
  Horiz. % 2,334.70% 1,826.81% 2,079.61% 0.00% 178.78% 166.28% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 445,002 432,702 379,031 426,470 404,902 424,167 409,902 5.65%
  QoQ % 2.84% 14.16% -11.12% 5.33% -4.54% 3.48% -
  Horiz. % 108.56% 105.56% 92.47% 104.04% 98.78% 103.48% 100.00%
NOSH 63,171 63,171 63,171 60,173 60,168 60,180 60,253 3.21%
  QoQ % 0.00% 0.00% 4.98% 0.01% -0.02% -0.12% -
  Horiz. % 104.84% 104.84% 104.84% 99.87% 99.86% 99.88% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 80.18 % 103.50 % 107.10 % 113.29 % 125.83 % 103.97 % 166.16 % -38.56%
  QoQ % -22.53% -3.36% -5.46% -9.97% 21.03% -37.43% -
  Horiz. % 48.25% 62.29% 64.46% 68.18% 75.73% 62.57% 100.00%
ROE 1.89 % 2.49 % 2.50 % 2.45 % 2.57 % 1.59 % 2.73 % -21.79%
  QoQ % -24.10% -0.40% 2.04% -4.67% 61.64% -41.76% -
  Horiz. % 69.23% 91.21% 91.58% 89.74% 94.14% 58.24% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.05 43.54 39.38 32.13 24.74 10.76 11.18 150.09%
  QoQ % 1.17% 10.56% 22.56% 29.87% 129.93% -3.76% -
  Horiz. % 394.01% 389.45% 352.24% 287.39% 221.29% 96.24% 100.00%
EPS 13.34 17.05 14.98 17.37 17.31 11.19 18.58 -19.87%
  QoQ % -21.76% 13.82% -13.76% 0.35% 54.69% -39.77% -
  Horiz. % 71.80% 91.77% 80.62% 93.49% 93.16% 60.23% 100.00%
DPS 18.94 18.94 18.94 0.00 1.88 1.13 1.13 558.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 66.37% 0.00% -
  Horiz. % 1,676.11% 1,676.11% 1,676.11% 0.00% 166.37% 100.00% 100.00%
NAPS 7.0443 6.8496 6.0000 7.0874 6.7295 7.0483 6.8030 2.36%
  QoQ % 2.84% 14.16% -15.34% 5.32% -4.52% 3.61% -
  Horiz. % 103.55% 100.68% 88.20% 104.18% 98.92% 103.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.05 43.54 39.38 30.60 23.56 10.25 10.67 158.02%
  QoQ % 1.17% 10.56% 28.69% 29.88% 129.85% -3.94% -
  Horiz. % 412.84% 408.06% 369.07% 286.79% 220.81% 96.06% 100.00%
EPS 13.34 17.05 14.98 16.55 16.49 10.66 17.72 -17.29%
  QoQ % -21.76% 13.82% -9.49% 0.36% 54.69% -39.84% -
  Horiz. % 75.28% 96.22% 84.54% 93.40% 93.06% 60.16% 100.00%
DPS 18.94 18.94 18.94 0.00 1.79 1.08 1.08 578.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 65.74% 0.00% -
  Horiz. % 1,753.70% 1,753.70% 1,753.70% 0.00% 165.74% 100.00% 100.00%
NAPS 7.0443 6.8496 6.0000 6.7509 6.4095 6.7145 6.4887 5.65%
  QoQ % 2.84% 14.16% -11.12% 5.33% -4.54% 3.48% -
  Horiz. % 108.56% 105.56% 92.47% 104.04% 98.78% 103.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.7000 3.5500 3.2400 3.6600 3.1300 3.0100 2.9500 -
P/RPS 8.40 8.15 8.23 11.39 12.65 27.96 26.38 -53.47%
  QoQ % 3.07% -0.97% -27.74% -9.96% -54.76% 5.99% -
  Horiz. % 31.84% 30.89% 31.20% 43.18% 47.95% 105.99% 100.00%
P/EPS 27.73 20.82 21.63 21.07 18.08 26.90 15.88 45.16%
  QoQ % 33.19% -3.74% 2.66% 16.54% -32.79% 69.40% -
  Horiz. % 174.62% 131.11% 136.21% 132.68% 113.85% 169.40% 100.00%
EY 3.61 4.80 4.62 4.75 5.53 3.72 6.30 -31.08%
  QoQ % -24.79% 3.90% -2.74% -14.10% 48.66% -40.95% -
  Horiz. % 57.30% 76.19% 73.33% 75.40% 87.78% 59.05% 100.00%
DY 5.12 5.34 5.85 0.00 0.60 0.38 0.38 468.93%
  QoQ % -4.12% -8.72% 0.00% 0.00% 57.89% 0.00% -
  Horiz. % 1,347.37% 1,405.26% 1,539.47% 0.00% 157.89% 100.00% 100.00%
P/NAPS 0.53 0.52 0.54 0.52 0.47 0.43 0.43 15.00%
  QoQ % 1.92% -3.70% 3.85% 10.64% 9.30% 0.00% -
  Horiz. % 123.26% 120.93% 125.58% 120.93% 109.30% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 23/05/14 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 3.6000 3.8000 3.3600 3.2600 3.3000 3.1500 3.0000 -
P/RPS 8.17 8.73 8.53 10.15 13.34 29.26 26.83 -54.84%
  QoQ % -6.41% 2.34% -15.96% -23.91% -54.41% 9.06% -
  Horiz. % 30.45% 32.54% 31.79% 37.83% 49.72% 109.06% 100.00%
P/EPS 26.98 22.28 22.43 18.76 19.06 28.15 16.15 40.92%
  QoQ % 21.10% -0.67% 19.56% -1.57% -32.29% 74.30% -
  Horiz. % 167.06% 137.96% 138.89% 116.16% 118.02% 174.30% 100.00%
EY 3.71 4.49 4.46 5.33 5.25 3.55 6.19 -28.98%
  QoQ % -17.37% 0.67% -16.32% 1.52% 47.89% -42.65% -
  Horiz. % 59.94% 72.54% 72.05% 86.11% 84.81% 57.35% 100.00%
DY 5.26 4.98 5.64 0.00 0.57 0.36 0.38 479.28%
  QoQ % 5.62% -11.70% 0.00% 0.00% 58.33% -5.26% -
  Horiz. % 1,384.21% 1,310.53% 1,484.21% 0.00% 150.00% 94.74% 100.00%
P/NAPS 0.51 0.55 0.56 0.46 0.49 0.45 0.44 10.37%
  QoQ % -7.27% -1.79% 21.74% -6.12% 8.89% 2.27% -
  Horiz. % 115.91% 125.00% 127.27% 104.55% 111.36% 102.27% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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