Highlights

[KLUANG] QoQ TTM Result on 2017-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     114.30%    YoY -     317.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 27,484 29,105 26,349 26,190 26,166 25,293 26,205 3.22%
  QoQ % -5.57% 10.46% 0.61% 0.09% 3.45% -3.48% -
  Horiz. % 104.88% 111.07% 100.55% 99.94% 99.85% 96.52% 100.00%
PBT 7,323 14,436 14,262 19,596 10,472 5,751 5,526 20.63%
  QoQ % -49.27% 1.22% -27.22% 87.13% 82.09% 4.07% -
  Horiz. % 132.52% 261.24% 258.09% 354.61% 189.50% 104.07% 100.00%
Tax -494 -689 -888 -738 -1,129 -1,201 -1,051 -39.52%
  QoQ % 28.30% 22.41% -20.33% 34.63% 6.00% -14.27% -
  Horiz. % 47.00% 65.56% 84.49% 70.22% 107.42% 114.27% 100.00%
NP 6,829 13,747 13,374 18,858 9,343 4,550 4,475 32.51%
  QoQ % -50.32% 2.79% -29.08% 101.84% 105.34% 1.68% -
  Horiz. % 152.60% 307.20% 298.86% 421.41% 208.78% 101.68% 100.00%
NP to SH 2,668 6,483 6,336 9,020 4,209 1,843 2,825 -3.74%
  QoQ % -58.85% 2.32% -29.76% 114.30% 128.38% -34.76% -
  Horiz. % 94.44% 229.49% 224.28% 319.29% 148.99% 65.24% 100.00%
Tax Rate 6.75 % 4.77 % 6.23 % 3.77 % 10.78 % 20.88 % 19.02 % -49.84%
  QoQ % 41.51% -23.43% 65.25% -65.03% -48.37% 9.78% -
  Horiz. % 35.49% 25.08% 32.75% 19.82% 56.68% 109.78% 100.00%
Total Cost 20,655 15,358 12,975 7,332 16,823 20,743 21,730 -3.32%
  QoQ % 34.49% 18.37% 76.96% -56.42% -18.90% -4.54% -
  Horiz. % 95.05% 70.68% 59.71% 33.74% 77.42% 95.46% 100.00%
Net Worth 680,678 687,538 675,820 682,939 675,491 676,003 658,075 2.27%
  QoQ % -1.00% 1.73% -1.04% 1.10% -0.08% 2.72% -
  Horiz. % 103.43% 104.48% 102.70% 103.78% 102.65% 102.72% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 680,678 687,538 675,820 682,939 675,491 676,003 658,075 2.27%
  QoQ % -1.00% 1.73% -1.04% 1.10% -0.08% 2.72% -
  Horiz. % 103.43% 104.48% 102.70% 103.78% 102.65% 102.72% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 24.85 % 47.23 % 50.76 % 72.00 % 35.71 % 17.99 % 17.08 % 28.37%
  QoQ % -47.39% -6.95% -29.50% 101.62% 98.50% 5.33% -
  Horiz. % 145.49% 276.52% 297.19% 421.55% 209.07% 105.33% 100.00%
ROE 0.39 % 0.94 % 0.94 % 1.32 % 0.62 % 0.27 % 0.43 % -6.30%
  QoQ % -58.51% 0.00% -28.79% 112.90% 129.63% -37.21% -
  Horiz. % 90.70% 218.60% 218.60% 306.98% 144.19% 62.79% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 43.51 46.07 41.71 41.46 41.42 40.04 41.48 3.23%
  QoQ % -5.56% 10.45% 0.60% 0.10% 3.45% -3.47% -
  Horiz. % 104.89% 111.07% 100.55% 99.95% 99.86% 96.53% 100.00%
EPS 4.22 10.26 10.03 14.28 6.66 2.92 4.47 -3.76%
  QoQ % -58.87% 2.29% -29.76% 114.41% 128.08% -34.68% -
  Horiz. % 94.41% 229.53% 224.38% 319.46% 148.99% 65.32% 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 10.7750 10.8836 10.6981 10.8108 10.6929 10.7010 10.4172 2.27%
  QoQ % -1.00% 1.73% -1.04% 1.10% -0.08% 2.72% -
  Horiz. % 103.43% 104.48% 102.70% 103.78% 102.65% 102.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 43.51 46.07 41.71 41.46 41.42 40.04 41.48 3.23%
  QoQ % -5.56% 10.45% 0.60% 0.10% 3.45% -3.47% -
  Horiz. % 104.89% 111.07% 100.55% 99.95% 99.86% 96.53% 100.00%
EPS 4.22 10.26 10.03 14.28 6.66 2.92 4.47 -3.76%
  QoQ % -58.87% 2.29% -29.76% 114.41% 128.08% -34.68% -
  Horiz. % 94.41% 229.53% 224.38% 319.46% 148.99% 65.32% 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 10.7750 10.8836 10.6981 10.8108 10.6929 10.7010 10.4172 2.27%
  QoQ % -1.00% 1.73% -1.04% 1.10% -0.08% 2.72% -
  Horiz. % 103.43% 104.48% 102.70% 103.78% 102.65% 102.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.9900 4.1100 4.2000 3.5500 3.5800 3.2400 3.4800 -
P/RPS 9.17 8.92 10.07 8.56 8.64 8.09 8.39 6.10%
  QoQ % 2.80% -11.42% 17.64% -0.93% 6.80% -3.58% -
  Horiz. % 109.30% 106.32% 120.02% 102.03% 102.98% 96.42% 100.00%
P/EPS 94.47 40.05 41.88 24.86 53.73 111.06 77.82 13.78%
  QoQ % 135.88% -4.37% 68.46% -53.73% -51.62% 42.71% -
  Horiz. % 121.40% 51.46% 53.82% 31.95% 69.04% 142.71% 100.00%
EY 1.06 2.50 2.39 4.02 1.86 0.90 1.29 -12.26%
  QoQ % -57.60% 4.60% -40.55% 116.13% 106.67% -30.23% -
  Horiz. % 82.17% 193.80% 185.27% 311.63% 144.19% 69.77% 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 0.37 0.38 0.39 0.33 0.33 0.30 0.33 7.92%
  QoQ % -2.63% -2.56% 18.18% 0.00% 10.00% -9.09% -
  Horiz. % 112.12% 115.15% 118.18% 100.00% 100.00% 90.91% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 28/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 3.9800 4.0200 4.1200 4.4200 3.6000 3.5000 3.2100 -
P/RPS 9.15 8.73 9.88 10.66 8.69 8.74 7.74 11.79%
  QoQ % 4.81% -11.64% -7.32% 22.67% -0.57% 12.92% -
  Horiz. % 118.22% 112.79% 127.65% 137.73% 112.27% 112.92% 100.00%
P/EPS 94.24 39.17 41.08 30.96 54.03 119.97 71.78 19.88%
  QoQ % 140.59% -4.65% 32.69% -42.70% -54.96% 67.14% -
  Horiz. % 131.29% 54.57% 57.23% 43.13% 75.27% 167.14% 100.00%
EY 1.06 2.55 2.43 3.23 1.85 0.83 1.39 -16.52%
  QoQ % -58.43% 4.94% -24.77% 74.59% 122.89% -40.29% -
  Horiz. % 76.26% 183.45% 174.82% 232.37% 133.09% 59.71% 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 0.37 0.37 0.39 0.41 0.34 0.33 0.31 12.51%
  QoQ % 0.00% -5.13% -4.88% 20.59% 3.03% 6.45% -
  Horiz. % 119.35% 119.35% 125.81% 132.26% 109.68% 106.45% 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
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
2. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
3. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
6. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. Corona Virus To End May 29th, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
Partners & Brokers