Highlights

[KLUANG] QoQ TTM Result on 2011-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -26.84%    YoY -     -38.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 6,888 7,163 7,563 7,796 8,145 7,577 7,073 -1.75%
  QoQ % -3.84% -5.29% -2.99% -4.28% 7.50% 7.13% -
  Horiz. % 97.38% 101.27% 106.93% 110.22% 115.16% 107.13% 100.00%
PBT 10,803 7,431 9,516 8,565 11,320 16,022 16,137 -23.42%
  QoQ % 45.38% -21.91% 11.10% -24.34% -29.35% -0.71% -
  Horiz. % 66.95% 46.05% 58.97% 53.08% 70.15% 99.29% 100.00%
Tax -606 -664 -865 -865 -795 -761 -236 87.20%
  QoQ % 8.73% 23.24% 0.00% -8.81% -4.47% -222.46% -
  Horiz. % 256.78% 281.36% 366.53% 366.53% 336.86% 322.46% 100.00%
NP 10,197 6,767 8,651 7,700 10,525 15,261 15,901 -25.58%
  QoQ % 50.69% -21.78% 12.35% -26.84% -31.03% -4.02% -
  Horiz. % 64.13% 42.56% 54.41% 48.42% 66.19% 95.98% 100.00%
NP to SH 10,197 6,767 8,651 7,700 10,525 15,261 15,901 -25.58%
  QoQ % 50.69% -21.78% 12.35% -26.84% -31.03% -4.02% -
  Horiz. % 64.13% 42.56% 54.41% 48.42% 66.19% 95.98% 100.00%
Tax Rate 5.61 % 8.94 % 9.09 % 10.10 % 7.02 % 4.75 % 1.46 % 144.72%
  QoQ % -37.25% -1.65% -10.00% 43.87% 47.79% 225.34% -
  Horiz. % 384.25% 612.33% 622.60% 691.78% 480.82% 325.34% 100.00%
Total Cost -3,309 396 -1,088 96 -2,380 -7,684 -8,828 -47.92%
  QoQ % -935.61% 136.40% -1,233.33% 104.03% 69.03% 12.96% -
  Horiz. % 37.48% -4.49% 12.32% -1.09% 26.96% 87.04% 100.00%
Net Worth 404,521 386,834 386,139 369,252 373,685 392,007 384,862 3.37%
  QoQ % 4.57% 0.18% 4.57% -1.19% -4.67% 1.86% -
  Horiz. % 105.11% 100.51% 100.33% 95.94% 97.10% 101.86% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 680 686 686 1,288 1,288 602 602 8.49%
  QoQ % -0.81% 0.00% -46.74% 0.00% 113.97% 0.00% -
  Horiz. % 113.04% 113.97% 113.97% 213.97% 213.97% 100.00% 100.00%
Div Payout % 6.67 % 10.14 % 7.93 % 16.73 % 12.24 % 3.95 % 3.79 % 45.62%
  QoQ % -34.22% 27.87% -52.60% 36.68% 209.87% 4.22% -
  Horiz. % 175.99% 267.55% 209.23% 441.42% 322.96% 104.22% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 404,521 386,834 386,139 369,252 373,685 392,007 384,862 3.37%
  QoQ % 4.57% 0.18% 4.57% -1.19% -4.67% 1.86% -
  Horiz. % 105.11% 100.51% 100.33% 95.94% 97.10% 101.86% 100.00%
NOSH 60,233 60,225 60,206 60,333 60,727 60,210 60,211 0.02%
  QoQ % 0.01% 0.03% -0.21% -0.65% 0.86% -0.00% -
  Horiz. % 100.04% 100.02% 99.99% 100.20% 100.86% 100.00% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 148.04 % 94.47 % 114.39 % 98.77 % 129.22 % 201.41 % 224.81 % -24.25%
  QoQ % 56.71% -17.41% 15.81% -23.56% -35.84% -10.41% -
  Horiz. % 65.85% 42.02% 50.88% 43.93% 57.48% 89.59% 100.00%
ROE 2.52 % 1.75 % 2.24 % 2.09 % 2.82 % 3.89 % 4.13 % -28.00%
  QoQ % 44.00% -21.88% 7.18% -25.89% -27.51% -5.81% -
  Horiz. % 61.02% 42.37% 54.24% 50.61% 68.28% 94.19% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.44 11.89 12.56 12.92 13.41 12.58 11.75 -1.76%
  QoQ % -3.78% -5.33% -2.79% -3.65% 6.60% 7.06% -
  Horiz. % 97.36% 101.19% 106.89% 109.96% 114.13% 107.06% 100.00%
EPS 16.93 11.24 14.37 12.76 17.33 25.35 26.41 -25.59%
  QoQ % 50.62% -21.78% 12.62% -26.37% -31.64% -4.01% -
  Horiz. % 64.10% 42.56% 54.41% 48.32% 65.62% 95.99% 100.00%
DPS 1.13 1.13 1.13 2.13 2.13 1.00 1.00 8.46%
  QoQ % 0.00% 0.00% -46.95% 0.00% 113.00% 0.00% -
  Horiz. % 113.00% 113.00% 113.00% 213.00% 213.00% 100.00% 100.00%
NAPS 6.7159 6.4231 6.4136 6.1202 6.1535 6.5106 6.3918 3.34%
  QoQ % 4.56% 0.15% 4.79% -0.54% -5.48% 1.86% -
  Horiz. % 105.07% 100.49% 100.34% 95.75% 96.27% 101.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.90 11.34 11.97 12.34 12.89 11.99 11.20 -1.79%
  QoQ % -3.88% -5.26% -3.00% -4.27% 7.51% 7.05% -
  Horiz. % 97.32% 101.25% 106.88% 110.18% 115.09% 107.05% 100.00%
EPS 16.14 10.71 13.69 12.19 16.66 24.16 25.17 -25.58%
  QoQ % 50.70% -21.77% 12.31% -26.83% -31.04% -4.01% -
  Horiz. % 64.12% 42.55% 54.39% 48.43% 66.19% 95.99% 100.00%
DPS 1.08 1.09 1.09 2.04 2.04 0.95 0.95 8.90%
  QoQ % -0.92% 0.00% -46.57% 0.00% 114.74% 0.00% -
  Horiz. % 113.68% 114.74% 114.74% 214.74% 214.74% 100.00% 100.00%
NAPS 6.4035 6.1235 6.1125 5.8452 5.9154 6.2054 6.0923 3.37%
  QoQ % 4.57% 0.18% 4.57% -1.19% -4.67% 1.86% -
  Horiz. % 105.11% 100.51% 100.33% 95.94% 97.10% 101.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.8700 2.5000 2.6600 2.6500 2.4000 2.6100 2.7000 -
P/RPS 25.10 21.02 21.18 20.51 17.89 20.74 22.98 6.04%
  QoQ % 19.41% -0.76% 3.27% 14.65% -13.74% -9.75% -
  Horiz. % 109.23% 91.47% 92.17% 89.25% 77.85% 90.25% 100.00%
P/EPS 16.95 22.25 18.51 20.76 13.85 10.30 10.22 39.98%
  QoQ % -23.82% 20.21% -10.84% 49.89% 34.47% 0.78% -
  Horiz. % 165.85% 217.71% 181.12% 203.13% 135.52% 100.78% 100.00%
EY 5.90 4.49 5.40 4.82 7.22 9.71 9.78 -28.54%
  QoQ % 31.40% -16.85% 12.03% -33.24% -25.64% -0.72% -
  Horiz. % 60.33% 45.91% 55.21% 49.28% 73.82% 99.28% 100.00%
DY 0.39 0.45 0.42 0.80 0.89 0.38 0.37 3.56%
  QoQ % -13.33% 7.14% -47.50% -10.11% 134.21% 2.70% -
  Horiz. % 105.41% 121.62% 113.51% 216.22% 240.54% 102.70% 100.00%
P/NAPS 0.43 0.39 0.41 0.43 0.39 0.40 0.42 1.58%
  QoQ % 10.26% -4.88% -4.65% 10.26% -2.50% -4.76% -
  Horiz. % 102.38% 92.86% 97.62% 102.38% 92.86% 95.24% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 28/08/12 29/05/12 29/02/12 24/11/11 25/08/11 31/05/11 -
Price 2.9100 2.8500 2.6800 2.7200 2.5800 2.5000 2.6700 -
P/RPS 25.45 23.96 21.33 21.05 19.24 19.87 22.73 7.80%
  QoQ % 6.22% 12.33% 1.33% 9.41% -3.17% -12.58% -
  Horiz. % 111.97% 105.41% 93.84% 92.61% 84.65% 87.42% 100.00%
P/EPS 17.19 25.36 18.65 21.31 14.89 9.86 10.11 42.32%
  QoQ % -32.22% 35.98% -12.48% 43.12% 51.01% -2.47% -
  Horiz. % 170.03% 250.84% 184.47% 210.78% 147.28% 97.53% 100.00%
EY 5.82 3.94 5.36 4.69 6.72 10.14 9.89 -29.71%
  QoQ % 47.72% -26.49% 14.29% -30.21% -33.73% 2.53% -
  Horiz. % 58.85% 39.84% 54.20% 47.42% 67.95% 102.53% 100.00%
DY 0.39 0.40 0.42 0.78 0.83 0.40 0.37 3.56%
  QoQ % -2.50% -4.76% -46.15% -6.02% 107.50% 8.11% -
  Horiz. % 105.41% 108.11% 113.51% 210.81% 224.32% 108.11% 100.00%
P/NAPS 0.43 0.44 0.42 0.44 0.42 0.38 0.42 1.58%
  QoQ % -2.27% 4.76% -4.55% 4.76% 10.53% -9.52% -
  Horiz. % 102.38% 104.76% 100.00% 104.76% 100.00% 90.48% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers