Highlights

[KLUANG] QoQ TTM Result on 2015-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     102.66%    YoY -     -99.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 25,316 24,593 24,216 24,516 24,149 24,448 24,625 1.86%
  QoQ % 2.94% 1.56% -1.22% 1.52% -1.22% -0.72% -
  Horiz. % 102.81% 99.87% 98.34% 99.56% 98.07% 99.28% 100.00%
PBT 13,142 5,413 9,945 -555 -3,252 10,162 15,070 -8.70%
  QoQ % 142.79% -45.57% 1,891.89% 82.93% -132.00% -32.57% -
  Horiz. % 87.21% 35.92% 65.99% -3.68% -21.58% 67.43% 100.00%
Tax -705 -350 1,077 805 568 198 -2,379 -55.45%
  QoQ % -101.43% -132.50% 33.79% 41.73% 186.87% 108.32% -
  Horiz. % 29.63% 14.71% -45.27% -33.84% -23.88% -8.32% 100.00%
NP 12,437 5,063 11,022 250 -2,684 10,360 12,691 -1.34%
  QoQ % 145.64% -54.06% 4,308.80% 109.31% -125.91% -18.37% -
  Horiz. % 98.00% 39.89% 86.85% 1.97% -21.15% 81.63% 100.00%
NP to SH 6,907 2,966 5,207 32 -1,205 4,965 6,184 7.63%
  QoQ % 132.87% -43.04% 16,171.88% 102.66% -124.27% -19.71% -
  Horiz. % 111.69% 47.96% 84.20% 0.52% -19.49% 80.29% 100.00%
Tax Rate 5.36 % 6.47 % -10.83 % - % - % -1.95 % 15.79 % -51.24%
  QoQ % -17.16% 159.74% 0.00% 0.00% 0.00% -112.35% -
  Horiz. % 33.95% 40.98% -68.59% 0.00% 0.00% -12.35% 100.00%
Total Cost 12,879 19,530 13,194 24,266 26,833 14,088 11,934 5.20%
  QoQ % -34.06% 48.02% -45.63% -9.57% 90.47% 18.05% -
  Horiz. % 107.92% 163.65% 110.56% 203.33% 224.84% 118.05% 100.00%
Net Worth 631,719 629,502 638,586 642,029 651,543 636,141 480,056 20.02%
  QoQ % 0.35% -1.42% -0.54% -1.46% 2.42% 32.51% -
  Horiz. % 131.59% 131.13% 133.02% 133.74% 135.72% 132.51% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 0 0 0 0 0 0 631 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 10.22 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 631,719 629,502 638,586 642,029 651,543 636,141 480,056 20.02%
  QoQ % 0.35% -1.42% -0.54% -1.46% 2.42% 32.51% -
  Horiz. % 131.59% 131.13% 133.02% 133.74% 135.72% 132.51% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 49.13 % 20.59 % 45.52 % 1.02 % -11.11 % 42.38 % 51.54 % -3.13%
  QoQ % 138.61% -54.77% 4,362.75% 109.18% -126.22% -17.77% -
  Horiz. % 95.32% 39.95% 88.32% 1.98% -21.56% 82.23% 100.00%
ROE 1.09 % 0.47 % 0.82 % 0.00 % -0.18 % 0.78 % 1.29 % -10.60%
  QoQ % 131.91% -42.68% 0.00% 0.00% -123.08% -39.53% -
  Horiz. % 84.50% 36.43% 63.57% 0.00% -13.95% 60.47% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 40.07 38.93 38.33 38.81 38.23 38.70 38.98 1.85%
  QoQ % 2.93% 1.57% -1.24% 1.52% -1.21% -0.72% -
  Horiz. % 102.80% 99.87% 98.33% 99.56% 98.08% 99.28% 100.00%
EPS 10.93 4.70 8.24 0.05 -1.91 7.86 9.79 7.60%
  QoQ % 132.55% -42.96% 16,380.00% 102.62% -124.30% -19.71% -
  Horiz. % 111.64% 48.01% 84.17% 0.51% -19.51% 80.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 10.0000 9.9649 10.1087 10.1632 10.3138 10.0700 7.5992 20.02%
  QoQ % 0.35% -1.42% -0.54% -1.46% 2.42% 32.51% -
  Horiz. % 131.59% 131.13% 133.02% 133.74% 135.72% 132.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 40.07 38.93 38.33 38.81 38.23 38.70 38.98 1.85%
  QoQ % 2.93% 1.57% -1.24% 1.52% -1.21% -0.72% -
  Horiz. % 102.80% 99.87% 98.33% 99.56% 98.08% 99.28% 100.00%
EPS 10.93 4.70 8.24 0.05 -1.91 7.86 9.79 7.60%
  QoQ % 132.55% -42.96% 16,380.00% 102.62% -124.30% -19.71% -
  Horiz. % 111.64% 48.01% 84.17% 0.51% -19.51% 80.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 10.0000 9.9649 10.1087 10.1632 10.3138 10.0700 7.5992 20.02%
  QoQ % 0.35% -1.42% -0.54% -1.46% 2.42% 32.51% -
  Horiz. % 131.59% 131.13% 133.02% 133.74% 135.72% 132.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.2200 3.0000 3.1100 3.3400 3.1300 3.1200 3.3800 -
P/RPS 8.03 7.71 8.11 8.61 8.19 8.06 8.67 -4.97%
  QoQ % 4.15% -4.93% -5.81% 5.13% 1.61% -7.04% -
  Horiz. % 92.62% 88.93% 93.54% 99.31% 94.46% 92.96% 100.00%
P/EPS 29.45 63.90 37.73 6,593.58 -164.09 39.70 34.53 -10.04%
  QoQ % -53.91% 69.36% -99.43% 4,118.27% -513.32% 14.97% -
  Horiz. % 85.29% 185.06% 109.27% 19,095.22% -475.21% 114.97% 100.00%
EY 3.40 1.57 2.65 0.02 -0.61 2.52 2.90 11.15%
  QoQ % 116.56% -40.75% 13,150.00% 103.28% -124.21% -13.10% -
  Horiz. % 117.24% 54.14% 91.38% 0.69% -21.03% 86.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.30 0.31 0.33 0.30 0.31 0.44 -19.08%
  QoQ % 6.67% -3.23% -6.06% 10.00% -3.23% -29.55% -
  Horiz. % 72.73% 68.18% 70.45% 75.00% 68.18% 70.45% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 26/05/16 26/02/16 17/11/15 28/08/15 29/05/15 -
Price 3.1600 3.1900 3.2700 3.1100 3.4000 2.9200 3.1400 -
P/RPS 7.89 8.19 8.53 8.01 8.89 7.55 8.06 -1.41%
  QoQ % -3.66% -3.99% 6.49% -9.90% 17.75% -6.33% -
  Horiz. % 97.89% 101.61% 105.83% 99.38% 110.30% 93.67% 100.00%
P/EPS 28.90 67.94 39.67 6,139.53 -178.24 37.15 32.08 -6.71%
  QoQ % -57.46% 71.26% -99.35% 3,544.53% -579.78% 15.80% -
  Horiz. % 90.09% 211.78% 123.66% 19,138.18% -555.61% 115.80% 100.00%
EY 3.46 1.47 2.52 0.02 -0.56 2.69 3.12 7.12%
  QoQ % 135.37% -41.67% 12,500.00% 103.57% -120.82% -13.78% -
  Horiz. % 110.90% 47.12% 80.77% 0.64% -17.95% 86.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.32 0.32 0.31 0.33 0.29 0.41 -15.19%
  QoQ % 0.00% 0.00% 3.23% -6.06% 13.79% -29.27% -
  Horiz. % 78.05% 78.05% 78.05% 75.61% 80.49% 70.73% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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!

TOP ARTICLES

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