Highlights

[KLUANG] QoQ TTM Result on 2018-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -58.85%    YoY -     -36.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 24,914 27,484 29,105 26,349 26,190 26,166 25,293 -1.00%
  QoQ % -9.35% -5.57% 10.46% 0.61% 0.09% 3.45% -
  Horiz. % 98.50% 108.66% 115.07% 104.18% 103.55% 103.45% 100.00%
PBT -5,648 7,323 14,436 14,262 19,596 10,472 5,751 -
  QoQ % -177.13% -49.27% 1.22% -27.22% 87.13% 82.09% -
  Horiz. % -98.21% 127.33% 251.02% 247.99% 340.74% 182.09% 100.00%
Tax -336 -494 -689 -888 -738 -1,129 -1,201 -57.12%
  QoQ % 31.98% 28.30% 22.41% -20.33% 34.63% 6.00% -
  Horiz. % 27.98% 41.13% 57.37% 73.94% 61.45% 94.00% 100.00%
NP -5,984 6,829 13,747 13,374 18,858 9,343 4,550 -
  QoQ % -187.63% -50.32% 2.79% -29.08% 101.84% 105.34% -
  Horiz. % -131.52% 150.09% 302.13% 293.93% 414.46% 205.34% 100.00%
NP to SH -7,696 2,668 6,483 6,336 9,020 4,209 1,843 -
  QoQ % -388.46% -58.85% 2.32% -29.76% 114.30% 128.38% -
  Horiz. % -417.58% 144.76% 351.76% 343.79% 489.42% 228.38% 100.00%
Tax Rate - % 6.75 % 4.77 % 6.23 % 3.77 % 10.78 % 20.88 % -
  QoQ % 0.00% 41.51% -23.43% 65.25% -65.03% -48.37% -
  Horiz. % 0.00% 32.33% 22.84% 29.84% 18.06% 51.63% 100.00%
Total Cost 30,898 20,655 15,358 12,975 7,332 16,823 20,743 30.33%
  QoQ % 49.59% 34.49% 18.37% 76.96% -56.42% -18.90% -
  Horiz. % 148.96% 99.58% 74.04% 62.55% 35.35% 81.10% 100.00%
Net Worth 654,227 680,678 687,538 675,820 682,939 675,491 676,003 -2.15%
  QoQ % -3.89% -1.00% 1.73% -1.04% 1.10% -0.08% -
  Horiz. % 96.78% 100.69% 101.71% 99.97% 101.03% 99.92% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 654,227 680,678 687,538 675,820 682,939 675,491 676,003 -2.15%
  QoQ % -3.89% -1.00% 1.73% -1.04% 1.10% -0.08% -
  Horiz. % 96.78% 100.69% 101.71% 99.97% 101.03% 99.92% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -24.02 % 24.85 % 47.23 % 50.76 % 72.00 % 35.71 % 17.99 % -
  QoQ % -196.66% -47.39% -6.95% -29.50% 101.62% 98.50% -
  Horiz. % -133.52% 138.13% 262.53% 282.16% 400.22% 198.50% 100.00%
ROE -1.18 % 0.39 % 0.94 % 0.94 % 1.32 % 0.62 % 0.27 % -
  QoQ % -402.56% -58.51% 0.00% -28.79% 112.90% 129.63% -
  Horiz. % -437.04% 144.44% 348.15% 348.15% 488.89% 229.63% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 39.44 43.51 46.07 41.71 41.46 41.42 40.04 -1.00%
  QoQ % -9.35% -5.56% 10.45% 0.60% 0.10% 3.45% -
  Horiz. % 98.50% 108.67% 115.06% 104.17% 103.55% 103.45% 100.00%
EPS -12.18 4.22 10.26 10.03 14.28 6.66 2.92 -
  QoQ % -388.63% -58.87% 2.29% -29.76% 114.41% 128.08% -
  Horiz. % -417.12% 144.52% 351.37% 343.49% 489.04% 228.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 10.3563 10.7750 10.8836 10.6981 10.8108 10.6929 10.7010 -2.15%
  QoQ % -3.89% -1.00% 1.73% -1.04% 1.10% -0.08% -
  Horiz. % 96.78% 100.69% 101.71% 99.97% 101.03% 99.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 39.44 43.51 46.07 41.71 41.46 41.42 40.04 -1.00%
  QoQ % -9.35% -5.56% 10.45% 0.60% 0.10% 3.45% -
  Horiz. % 98.50% 108.67% 115.06% 104.17% 103.55% 103.45% 100.00%
EPS -12.18 4.22 10.26 10.03 14.28 6.66 2.92 -
  QoQ % -388.63% -58.87% 2.29% -29.76% 114.41% 128.08% -
  Horiz. % -417.12% 144.52% 351.37% 343.49% 489.04% 228.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 10.3563 10.7750 10.8836 10.6981 10.8108 10.6929 10.7010 -2.15%
  QoQ % -3.89% -1.00% 1.73% -1.04% 1.10% -0.08% -
  Horiz. % 96.78% 100.69% 101.71% 99.97% 101.03% 99.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.6200 3.9900 4.1100 4.2000 3.5500 3.5800 3.2400 -
P/RPS 9.18 9.17 8.92 10.07 8.56 8.64 8.09 8.77%
  QoQ % 0.11% 2.80% -11.42% 17.64% -0.93% 6.80% -
  Horiz. % 113.47% 113.35% 110.26% 124.47% 105.81% 106.80% 100.00%
P/EPS -29.71 94.47 40.05 41.88 24.86 53.73 111.06 -
  QoQ % -131.45% 135.88% -4.37% 68.46% -53.73% -51.62% -
  Horiz. % -26.75% 85.06% 36.06% 37.71% 22.38% 48.38% 100.00%
EY -3.37 1.06 2.50 2.39 4.02 1.86 0.90 -
  QoQ % -417.92% -57.60% 4.60% -40.55% 116.13% 106.67% -
  Horiz. % -374.44% 117.78% 277.78% 265.56% 446.67% 206.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.37 0.38 0.39 0.33 0.33 0.30 10.79%
  QoQ % -5.41% -2.63% -2.56% 18.18% 0.00% 10.00% -
  Horiz. % 116.67% 123.33% 126.67% 130.00% 110.00% 110.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 28/05/18 28/02/18 30/11/17 30/08/17 -
Price 3.6100 3.9800 4.0200 4.1200 4.4200 3.6000 3.5000 -
P/RPS 9.15 9.15 8.73 9.88 10.66 8.69 8.74 3.09%
  QoQ % 0.00% 4.81% -11.64% -7.32% 22.67% -0.57% -
  Horiz. % 104.69% 104.69% 99.89% 113.04% 121.97% 99.43% 100.00%
P/EPS -29.63 94.24 39.17 41.08 30.96 54.03 119.97 -
  QoQ % -131.44% 140.59% -4.65% 32.69% -42.70% -54.96% -
  Horiz. % -24.70% 78.55% 32.65% 34.24% 25.81% 45.04% 100.00%
EY -3.37 1.06 2.55 2.43 3.23 1.85 0.83 -
  QoQ % -417.92% -58.43% 4.94% -24.77% 74.59% 122.89% -
  Horiz. % -406.02% 127.71% 307.23% 292.77% 389.16% 222.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.37 0.37 0.39 0.41 0.34 0.33 3.99%
  QoQ % -5.41% 0.00% -5.13% -4.88% 20.59% 3.03% -
  Horiz. % 106.06% 112.12% 112.12% 118.18% 124.24% 103.03% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 
Partners & Brokers