Highlights

[KLUANG] QoQ TTM Result on 2012-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     9.80%    YoY -     45.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 19,333 14,885 6,478 6,738 6,888 7,163 7,563 86.85%
  QoQ % 29.88% 129.78% -3.86% -2.18% -3.84% -5.29% -
  Horiz. % 255.63% 196.81% 85.65% 89.09% 91.07% 94.71% 100.00%
PBT 16,611 13,132 7,238 11,706 10,803 7,431 9,516 44.93%
  QoQ % 26.49% 81.43% -38.17% 8.36% 45.38% -21.91% -
  Horiz. % 174.56% 138.00% 76.06% 123.01% 113.52% 78.09% 100.00%
Tax 5,291 5,598 -503 -510 -606 -664 -865 -
  QoQ % -5.48% 1,212.92% 1.37% 15.84% 8.73% 23.24% -
  Horiz. % -611.68% -647.17% 58.15% 58.96% 70.06% 76.76% 100.00%
NP 21,902 18,730 6,735 11,196 10,197 6,767 8,651 85.65%
  QoQ % 16.94% 178.10% -39.84% 9.80% 50.69% -21.78% -
  Horiz. % 253.17% 216.51% 77.85% 129.42% 117.87% 78.22% 100.00%
NP to SH 10,454 10,417 6,735 11,196 10,197 6,767 8,651 13.44%
  QoQ % 0.36% 54.67% -39.84% 9.80% 50.69% -21.78% -
  Horiz. % 120.84% 120.41% 77.85% 129.42% 117.87% 78.22% 100.00%
Tax Rate -31.85 % -42.63 % 6.95 % 4.36 % 5.61 % 8.94 % 9.09 % -
  QoQ % 25.29% -713.38% 59.40% -22.28% -37.25% -1.65% -
  Horiz. % -350.39% -468.98% 76.46% 47.96% 61.72% 98.35% 100.00%
Total Cost -2,569 -3,845 -257 -4,458 -3,309 396 -1,088 77.23%
  QoQ % 33.19% -1,396.11% 94.24% -34.72% -935.61% 136.40% -
  Horiz. % 236.12% 353.40% 23.62% 409.74% 304.14% -36.40% 100.00%
Net Worth 426,470 404,902 424,167 409,902 404,521 386,834 386,139 6.84%
  QoQ % 5.33% -4.54% 3.48% 1.33% 4.57% 0.18% -
  Horiz. % 110.44% 104.86% 109.85% 106.15% 104.76% 100.18% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 0 1,132 680 680 680 686 686 -
  QoQ % 0.00% 66.37% 0.00% 0.00% -0.81% 0.00% -
  Horiz. % 0.00% 165.02% 99.19% 99.19% 99.19% 100.00% 100.00%
Div Payout % - % 10.87 % 10.11 % 6.08 % 6.67 % 10.14 % 7.93 % -
  QoQ % 0.00% 7.52% 66.28% -8.85% -34.22% 27.87% -
  Horiz. % 0.00% 137.07% 127.49% 76.67% 84.11% 127.87% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 426,470 404,902 424,167 409,902 404,521 386,834 386,139 6.84%
  QoQ % 5.33% -4.54% 3.48% 1.33% 4.57% 0.18% -
  Horiz. % 110.44% 104.86% 109.85% 106.15% 104.76% 100.18% 100.00%
NOSH 60,173 60,168 60,180 60,253 60,233 60,225 60,206 -0.04%
  QoQ % 0.01% -0.02% -0.12% 0.03% 0.01% 0.03% -
  Horiz. % 99.94% 99.94% 99.96% 100.08% 100.05% 100.03% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 113.29 % 125.83 % 103.97 % 166.16 % 148.04 % 94.47 % 114.39 % -0.64%
  QoQ % -9.97% 21.03% -37.43% 12.24% 56.71% -17.41% -
  Horiz. % 99.04% 110.00% 90.89% 145.26% 129.42% 82.59% 100.00%
ROE 2.45 % 2.57 % 1.59 % 2.73 % 2.52 % 1.75 % 2.24 % 6.15%
  QoQ % -4.67% 61.64% -41.76% 8.33% 44.00% -21.88% -
  Horiz. % 109.38% 114.73% 70.98% 121.88% 112.50% 78.12% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 32.13 24.74 10.76 11.18 11.44 11.89 12.56 86.94%
  QoQ % 29.87% 129.93% -3.76% -2.27% -3.78% -5.33% -
  Horiz. % 255.81% 196.97% 85.67% 89.01% 91.08% 94.67% 100.00%
EPS 17.37 17.31 11.19 18.58 16.93 11.24 14.37 13.46%
  QoQ % 0.35% 54.69% -39.77% 9.75% 50.62% -21.78% -
  Horiz. % 120.88% 120.46% 77.87% 129.30% 117.81% 78.22% 100.00%
DPS 0.00 1.88 1.13 1.13 1.13 1.13 1.13 -
  QoQ % 0.00% 66.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.37% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 7.0874 6.7295 7.0483 6.8030 6.7159 6.4231 6.4136 6.88%
  QoQ % 5.32% -4.52% 3.61% 1.30% 4.56% 0.15% -
  Horiz. % 110.51% 104.93% 109.90% 106.07% 104.71% 100.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.60 23.56 10.25 10.67 10.90 11.34 11.97 86.85%
  QoQ % 29.88% 129.85% -3.94% -2.11% -3.88% -5.26% -
  Horiz. % 255.64% 196.83% 85.63% 89.14% 91.06% 94.74% 100.00%
EPS 16.55 16.49 10.66 17.72 16.14 10.71 13.69 13.47%
  QoQ % 0.36% 54.69% -39.84% 9.79% 50.70% -21.77% -
  Horiz. % 120.89% 120.45% 77.87% 129.44% 117.90% 78.23% 100.00%
DPS 0.00 1.79 1.08 1.08 1.08 1.09 1.09 -
  QoQ % 0.00% 65.74% 0.00% 0.00% -0.92% 0.00% -
  Horiz. % 0.00% 164.22% 99.08% 99.08% 99.08% 100.00% 100.00%
NAPS 6.7509 6.4095 6.7145 6.4887 6.4035 6.1235 6.1125 6.84%
  QoQ % 5.33% -4.54% 3.48% 1.33% 4.57% 0.18% -
  Horiz. % 110.44% 104.86% 109.85% 106.15% 104.76% 100.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.6600 3.1300 3.0100 2.9500 2.8700 2.5000 2.6600 -
P/RPS 11.39 12.65 27.96 26.38 25.10 21.02 21.18 -33.85%
  QoQ % -9.96% -54.76% 5.99% 5.10% 19.41% -0.76% -
  Horiz. % 53.78% 59.73% 132.01% 124.55% 118.51% 99.24% 100.00%
P/EPS 21.07 18.08 26.90 15.88 16.95 22.25 18.51 9.01%
  QoQ % 16.54% -32.79% 69.40% -6.31% -23.82% 20.21% -
  Horiz. % 113.83% 97.68% 145.33% 85.79% 91.57% 120.21% 100.00%
EY 4.75 5.53 3.72 6.30 5.90 4.49 5.40 -8.19%
  QoQ % -14.10% 48.66% -40.95% 6.78% 31.40% -16.85% -
  Horiz. % 87.96% 102.41% 68.89% 116.67% 109.26% 83.15% 100.00%
DY 0.00 0.60 0.38 0.38 0.39 0.45 0.42 -
  QoQ % 0.00% 57.89% 0.00% -2.56% -13.33% 7.14% -
  Horiz. % 0.00% 142.86% 90.48% 90.48% 92.86% 107.14% 100.00%
P/NAPS 0.52 0.47 0.43 0.43 0.43 0.39 0.41 17.15%
  QoQ % 10.64% 9.30% 0.00% 0.00% 10.26% -4.88% -
  Horiz. % 126.83% 114.63% 104.88% 104.88% 104.88% 95.12% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 28/02/13 21/11/12 28/08/12 29/05/12 -
Price 3.2600 3.3000 3.1500 3.0000 2.9100 2.8500 2.6800 -
P/RPS 10.15 13.34 29.26 26.83 25.45 23.96 21.33 -39.02%
  QoQ % -23.91% -54.41% 9.06% 5.42% 6.22% 12.33% -
  Horiz. % 47.59% 62.54% 137.18% 125.79% 119.32% 112.33% 100.00%
P/EPS 18.76 19.06 28.15 16.15 17.19 25.36 18.65 0.39%
  QoQ % -1.57% -32.29% 74.30% -6.05% -32.22% 35.98% -
  Horiz. % 100.59% 102.20% 150.94% 86.60% 92.17% 135.98% 100.00%
EY 5.33 5.25 3.55 6.19 5.82 3.94 5.36 -0.37%
  QoQ % 1.52% 47.89% -42.65% 6.36% 47.72% -26.49% -
  Horiz. % 99.44% 97.95% 66.23% 115.49% 108.58% 73.51% 100.00%
DY 0.00 0.57 0.36 0.38 0.39 0.40 0.42 -
  QoQ % 0.00% 58.33% -5.26% -2.56% -2.50% -4.76% -
  Horiz. % 0.00% 135.71% 85.71% 90.48% 92.86% 95.24% 100.00%
P/NAPS 0.46 0.49 0.45 0.44 0.43 0.44 0.42 6.25%
  QoQ % -6.12% 8.89% 2.27% 2.33% -2.27% 4.76% -
  Horiz. % 109.52% 116.67% 107.14% 104.76% 102.38% 104.76% 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.
 


 

146  141  423  1555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.25-0.005 
 WCEHB 0.325+0.02 
 SLVEST 0.885+0.02 
 HSI-H8F 0.235-0.01 
 PERDANA-PR 0.020.00 
 FPGROUP 0.6850.00 
 DGB 0.1450.00 
 MEDIAC 0.225+0.01 
 GFM-WC 0.080.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers