Highlights

[KLUANG] QoQ TTM Result on 2013-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     -9.48%    YoY -     -15.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 27,013 27,830 27,508 24,876 19,333 14,885 6,478 158.85%
  QoQ % -2.94% 1.17% 10.58% 28.67% 29.88% 129.78% -
  Horiz. % 417.00% 429.61% 424.64% 384.01% 298.44% 229.78% 100.00%
PBT 24,280 25,309 24,212 22,072 16,611 13,132 7,238 123.92%
  QoQ % -4.07% 4.53% 9.70% 32.88% 26.49% 81.43% -
  Horiz. % 335.45% 349.67% 334.51% 304.95% 229.50% 181.43% 100.00%
Tax -2,885 -2,996 4,260 4,569 5,291 5,598 -503 220.08%
  QoQ % 3.70% -170.33% -6.76% -13.65% -5.48% 1,212.92% -
  Horiz. % 573.56% 595.63% -846.92% -908.35% -1,051.89% -1,112.92% 100.00%
NP 21,395 22,313 28,472 26,641 21,902 18,730 6,735 115.95%
  QoQ % -4.11% -21.63% 6.87% 21.64% 16.94% 178.10% -
  Horiz. % 317.67% 331.30% 422.75% 395.56% 325.20% 278.10% 100.00%
NP to SH 7,522 8,429 10,772 9,463 10,454 10,417 6,735 7.64%
  QoQ % -10.76% -21.75% 13.83% -9.48% 0.36% 54.67% -
  Horiz. % 111.69% 125.15% 159.94% 140.50% 155.22% 154.67% 100.00%
Tax Rate 11.88 % 11.84 % -17.59 % -20.70 % -31.85 % -42.63 % 6.95 % 42.92%
  QoQ % 0.34% 167.31% 15.02% 35.01% 25.29% -713.38% -
  Horiz. % 170.94% 170.36% -253.09% -297.84% -458.27% -613.38% 100.00%
Total Cost 5,618 5,517 -964 -1,765 -2,569 -3,845 -257 -
  QoQ % 1.83% 672.30% 45.38% 31.30% 33.19% -1,396.11% -
  Horiz. % -2,185.99% -2,146.69% 375.10% 686.77% 999.61% 1,496.11% 100.00%
Net Worth 457,232 445,002 432,702 379,031 426,470 404,902 424,167 5.13%
  QoQ % 2.75% 2.84% 14.16% -11.12% 5.33% -4.54% -
  Horiz. % 107.80% 104.91% 102.01% 89.36% 100.54% 95.46% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 11,964 11,964 11,964 11,964 0 1,132 680 574.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 66.37% -
  Horiz. % 1,757.88% 1,757.88% 1,757.88% 1,757.88% 0.00% 166.37% 100.00%
Div Payout % 159.06 % 141.95 % 111.07 % 126.44 % - % 10.87 % 10.11 % 526.82%
  QoQ % 12.05% 27.80% -12.16% 0.00% 0.00% 7.52% -
  Horiz. % 1,573.29% 1,404.06% 1,098.62% 1,250.64% 0.00% 107.52% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 457,232 445,002 432,702 379,031 426,470 404,902 424,167 5.13%
  QoQ % 2.75% 2.84% 14.16% -11.12% 5.33% -4.54% -
  Horiz. % 107.80% 104.91% 102.01% 89.36% 100.54% 95.46% 100.00%
NOSH 63,171 63,171 63,171 63,171 60,173 60,168 60,180 3.28%
  QoQ % 0.00% 0.00% 0.00% 4.98% 0.01% -0.02% -
  Horiz. % 104.97% 104.97% 104.97% 104.97% 99.99% 99.98% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 79.20 % 80.18 % 103.50 % 107.10 % 113.29 % 125.83 % 103.97 % -16.58%
  QoQ % -1.22% -22.53% -3.36% -5.46% -9.97% 21.03% -
  Horiz. % 76.18% 77.12% 99.55% 103.01% 108.96% 121.03% 100.00%
ROE 1.65 % 1.89 % 2.49 % 2.50 % 2.45 % 2.57 % 1.59 % 2.50%
  QoQ % -12.70% -24.10% -0.40% 2.04% -4.67% 61.64% -
  Horiz. % 103.77% 118.87% 156.60% 157.23% 154.09% 161.64% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 42.76 44.05 43.54 39.38 32.13 24.74 10.76 150.68%
  QoQ % -2.93% 1.17% 10.56% 22.56% 29.87% 129.93% -
  Horiz. % 397.40% 409.39% 404.65% 365.99% 298.61% 229.93% 100.00%
EPS 11.91 13.34 17.05 14.98 17.37 17.31 11.19 4.24%
  QoQ % -10.72% -21.76% 13.82% -13.76% 0.35% 54.69% -
  Horiz. % 106.43% 119.21% 152.37% 133.87% 155.23% 154.69% 100.00%
DPS 18.94 18.94 18.94 18.94 0.00 1.88 1.13 553.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 66.37% -
  Horiz. % 1,676.11% 1,676.11% 1,676.11% 1,676.11% 0.00% 166.37% 100.00%
NAPS 7.2379 7.0443 6.8496 6.0000 7.0874 6.7295 7.0483 1.78%
  QoQ % 2.75% 2.84% 14.16% -15.34% 5.32% -4.52% -
  Horiz. % 102.69% 99.94% 97.18% 85.13% 100.55% 95.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 42.76 44.05 43.54 39.38 30.60 23.56 10.25 158.92%
  QoQ % -2.93% 1.17% 10.56% 28.69% 29.88% 129.85% -
  Horiz. % 417.17% 429.76% 424.78% 384.20% 298.54% 229.85% 100.00%
EPS 11.91 13.34 17.05 14.98 16.55 16.49 10.66 7.66%
  QoQ % -10.72% -21.76% 13.82% -9.49% 0.36% 54.69% -
  Horiz. % 111.73% 125.14% 159.94% 140.53% 155.25% 154.69% 100.00%
DPS 18.94 18.94 18.94 18.94 0.00 1.79 1.08 573.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 65.74% -
  Horiz. % 1,753.70% 1,753.70% 1,753.70% 1,753.70% 0.00% 165.74% 100.00%
NAPS 7.2379 7.0443 6.8496 6.0000 6.7509 6.4095 6.7145 5.13%
  QoQ % 2.75% 2.84% 14.16% -11.12% 5.33% -4.54% -
  Horiz. % 107.80% 104.91% 102.01% 89.36% 100.54% 95.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.8000 3.7000 3.5500 3.2400 3.6600 3.1300 3.0100 -
P/RPS 8.89 8.40 8.15 8.23 11.39 12.65 27.96 -53.38%
  QoQ % 5.83% 3.07% -0.97% -27.74% -9.96% -54.76% -
  Horiz. % 31.80% 30.04% 29.15% 29.43% 40.74% 45.24% 100.00%
P/EPS 31.91 27.73 20.82 21.63 21.07 18.08 26.90 12.05%
  QoQ % 15.07% 33.19% -3.74% 2.66% 16.54% -32.79% -
  Horiz. % 118.62% 103.09% 77.40% 80.41% 78.33% 67.21% 100.00%
EY 3.13 3.61 4.80 4.62 4.75 5.53 3.72 -10.87%
  QoQ % -13.30% -24.79% 3.90% -2.74% -14.10% 48.66% -
  Horiz. % 84.14% 97.04% 129.03% 124.19% 127.69% 148.66% 100.00%
DY 4.98 5.12 5.34 5.85 0.00 0.60 0.38 454.99%
  QoQ % -2.73% -4.12% -8.72% 0.00% 0.00% 57.89% -
  Horiz. % 1,310.53% 1,347.37% 1,405.26% 1,539.47% 0.00% 157.89% 100.00%
P/NAPS 0.53 0.53 0.52 0.54 0.52 0.47 0.43 14.94%
  QoQ % 0.00% 1.92% -3.70% 3.85% 10.64% 9.30% -
  Horiz. % 123.26% 123.26% 120.93% 125.58% 120.93% 109.30% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 23/05/14 27/02/14 29/11/13 30/08/13 30/05/13 -
Price 3.3000 3.6000 3.8000 3.3600 3.2600 3.3000 3.1500 -
P/RPS 7.72 8.17 8.73 8.53 10.15 13.34 29.26 -58.83%
  QoQ % -5.51% -6.41% 2.34% -15.96% -23.91% -54.41% -
  Horiz. % 26.38% 27.92% 29.84% 29.15% 34.69% 45.59% 100.00%
P/EPS 27.71 26.98 22.28 22.43 18.76 19.06 28.15 -1.04%
  QoQ % 2.71% 21.10% -0.67% 19.56% -1.57% -32.29% -
  Horiz. % 98.44% 95.84% 79.15% 79.68% 66.64% 67.71% 100.00%
EY 3.61 3.71 4.49 4.46 5.33 5.25 3.55 1.12%
  QoQ % -2.70% -17.37% 0.67% -16.32% 1.52% 47.89% -
  Horiz. % 101.69% 104.51% 126.48% 125.63% 150.14% 147.89% 100.00%
DY 5.74 5.26 4.98 5.64 0.00 0.57 0.36 532.42%
  QoQ % 9.13% 5.62% -11.70% 0.00% 0.00% 58.33% -
  Horiz. % 1,594.44% 1,461.11% 1,383.33% 1,566.67% 0.00% 158.33% 100.00%
P/NAPS 0.46 0.51 0.55 0.56 0.46 0.49 0.45 1.47%
  QoQ % -9.80% -7.27% -1.79% 21.74% -6.12% 8.89% -
  Horiz. % 102.22% 113.33% 122.22% 124.44% 102.22% 108.89% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS