Highlights

[KLUANG] QoQ TTM Result on 2014-03-31 [#3]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 23-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     13.83%    YoY -     59.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 25,256 27,013 27,830 27,508 24,876 19,333 14,885 42.12%
  QoQ % -6.50% -2.94% 1.17% 10.58% 28.67% 29.88% -
  Horiz. % 169.67% 181.48% 186.97% 184.80% 167.12% 129.88% 100.00%
PBT 17,967 24,280 25,309 24,212 22,072 16,611 13,132 23.17%
  QoQ % -26.00% -4.07% 4.53% 9.70% 32.88% 26.49% -
  Horiz. % 136.82% 184.89% 192.73% 184.37% 168.08% 126.49% 100.00%
Tax -2,530 -2,885 -2,996 4,260 4,569 5,291 5,598 -
  QoQ % 12.31% 3.70% -170.33% -6.76% -13.65% -5.48% -
  Horiz. % -45.19% -51.54% -53.52% 76.10% 81.62% 94.52% 100.00%
NP 15,437 21,395 22,313 28,472 26,641 21,902 18,730 -12.06%
  QoQ % -27.85% -4.11% -21.63% 6.87% 21.64% 16.94% -
  Horiz. % 82.42% 114.23% 119.13% 152.01% 142.24% 116.94% 100.00%
NP to SH 7,546 7,522 8,429 10,772 9,463 10,454 10,417 -19.29%
  QoQ % 0.32% -10.76% -21.75% 13.83% -9.48% 0.36% -
  Horiz. % 72.44% 72.21% 80.92% 103.41% 90.84% 100.36% 100.00%
Tax Rate 14.08 % 11.88 % 11.84 % -17.59 % -20.70 % -31.85 % -42.63 % -
  QoQ % 18.52% 0.34% 167.31% 15.02% 35.01% 25.29% -
  Horiz. % -33.03% -27.87% -27.77% 41.26% 48.56% 74.71% 100.00%
Total Cost 9,819 5,618 5,517 -964 -1,765 -2,569 -3,845 -
  QoQ % 74.78% 1.83% 672.30% 45.38% 31.30% 33.19% -
  Horiz. % -255.37% -146.11% -143.49% 25.07% 45.90% 66.81% 100.00%
Net Worth 463,587 457,232 445,002 432,702 379,031 426,470 404,902 9.42%
  QoQ % 1.39% 2.75% 2.84% 14.16% -11.12% 5.33% -
  Horiz. % 114.49% 112.92% 109.90% 106.87% 93.61% 105.33% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 0 11,964 11,964 11,964 11,964 0 1,132 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,056.60% 1,056.60% 1,056.60% 1,056.60% 0.00% 100.00%
Div Payout % - % 159.06 % 141.95 % 111.07 % 126.44 % - % 10.87 % -
  QoQ % 0.00% 12.05% 27.80% -12.16% 0.00% 0.00% -
  Horiz. % 0.00% 1,463.29% 1,305.89% 1,021.80% 1,163.20% 0.00% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 463,587 457,232 445,002 432,702 379,031 426,470 404,902 9.42%
  QoQ % 1.39% 2.75% 2.84% 14.16% -11.12% 5.33% -
  Horiz. % 114.49% 112.92% 109.90% 106.87% 93.61% 105.33% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 60,173 60,168 3.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.98% 0.01% -
  Horiz. % 104.99% 104.99% 104.99% 104.99% 104.99% 100.01% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 61.12 % 79.20 % 80.18 % 103.50 % 107.10 % 113.29 % 125.83 % -38.13%
  QoQ % -22.83% -1.22% -22.53% -3.36% -5.46% -9.97% -
  Horiz. % 48.57% 62.94% 63.72% 82.25% 85.11% 90.03% 100.00%
ROE 1.63 % 1.65 % 1.89 % 2.49 % 2.50 % 2.45 % 2.57 % -26.12%
  QoQ % -1.21% -12.70% -24.10% -0.40% 2.04% -4.67% -
  Horiz. % 63.42% 64.20% 73.54% 96.89% 97.28% 95.33% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 39.98 42.76 44.05 43.54 39.38 32.13 24.74 37.59%
  QoQ % -6.50% -2.93% 1.17% 10.56% 22.56% 29.87% -
  Horiz. % 161.60% 172.84% 178.05% 175.99% 159.18% 129.87% 100.00%
EPS 11.95 11.91 13.34 17.05 14.98 17.37 17.31 -21.84%
  QoQ % 0.34% -10.72% -21.76% 13.82% -13.76% 0.35% -
  Horiz. % 69.04% 68.80% 77.07% 98.50% 86.54% 100.35% 100.00%
DPS 0.00 18.94 18.94 18.94 18.94 0.00 1.88 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,007.45% 1,007.45% 1,007.45% 1,007.45% 0.00% 100.00%
NAPS 7.3385 7.2379 7.0443 6.8496 6.0000 7.0874 6.7295 5.93%
  QoQ % 1.39% 2.75% 2.84% 14.16% -15.34% 5.32% -
  Horiz. % 109.05% 107.55% 104.68% 101.78% 89.16% 105.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 39.98 42.76 44.05 43.54 39.38 30.60 23.56 42.13%
  QoQ % -6.50% -2.93% 1.17% 10.56% 28.69% 29.88% -
  Horiz. % 169.69% 181.49% 186.97% 184.80% 167.15% 129.88% 100.00%
EPS 11.95 11.91 13.34 17.05 14.98 16.55 16.49 -19.27%
  QoQ % 0.34% -10.72% -21.76% 13.82% -9.49% 0.36% -
  Horiz. % 72.47% 72.23% 80.90% 103.40% 90.84% 100.36% 100.00%
DPS 0.00 18.94 18.94 18.94 18.94 0.00 1.79 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,058.10% 1,058.10% 1,058.10% 1,058.10% 0.00% 100.00%
NAPS 7.3385 7.2379 7.0443 6.8496 6.0000 6.7509 6.4095 9.42%
  QoQ % 1.39% 2.75% 2.84% 14.16% -11.12% 5.33% -
  Horiz. % 114.49% 112.92% 109.90% 106.87% 93.61% 105.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.9000 3.8000 3.7000 3.5500 3.2400 3.6600 3.1300 -
P/RPS 7.25 8.89 8.40 8.15 8.23 11.39 12.65 -30.93%
  QoQ % -18.45% 5.83% 3.07% -0.97% -27.74% -9.96% -
  Horiz. % 57.31% 70.28% 66.40% 64.43% 65.06% 90.04% 100.00%
P/EPS 24.28 31.91 27.73 20.82 21.63 21.07 18.08 21.66%
  QoQ % -23.91% 15.07% 33.19% -3.74% 2.66% 16.54% -
  Horiz. % 134.29% 176.49% 153.37% 115.15% 119.63% 116.54% 100.00%
EY 4.12 3.13 3.61 4.80 4.62 4.75 5.53 -17.77%
  QoQ % 31.63% -13.30% -24.79% 3.90% -2.74% -14.10% -
  Horiz. % 74.50% 56.60% 65.28% 86.80% 83.54% 85.90% 100.00%
DY 0.00 4.98 5.12 5.34 5.85 0.00 0.60 -
  QoQ % 0.00% -2.73% -4.12% -8.72% 0.00% 0.00% -
  Horiz. % 0.00% 830.00% 853.33% 890.00% 975.00% 0.00% 100.00%
P/NAPS 0.40 0.53 0.53 0.52 0.54 0.52 0.47 -10.17%
  QoQ % -24.53% 0.00% 1.92% -3.70% 3.85% 10.64% -
  Horiz. % 85.11% 112.77% 112.77% 110.64% 114.89% 110.64% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 27/11/14 28/08/14 23/05/14 27/02/14 29/11/13 30/08/13 -
Price 3.4200 3.3000 3.6000 3.8000 3.3600 3.2600 3.3000 -
P/RPS 8.55 7.72 8.17 8.73 8.53 10.15 13.34 -25.60%
  QoQ % 10.75% -5.51% -6.41% 2.34% -15.96% -23.91% -
  Horiz. % 64.09% 57.87% 61.24% 65.44% 63.94% 76.09% 100.00%
P/EPS 28.63 27.71 26.98 22.28 22.43 18.76 19.06 31.06%
  QoQ % 3.32% 2.71% 21.10% -0.67% 19.56% -1.57% -
  Horiz. % 150.21% 145.38% 141.55% 116.89% 117.68% 98.43% 100.00%
EY 3.49 3.61 3.71 4.49 4.46 5.33 5.25 -23.77%
  QoQ % -3.32% -2.70% -17.37% 0.67% -16.32% 1.52% -
  Horiz. % 66.48% 68.76% 70.67% 85.52% 84.95% 101.52% 100.00%
DY 0.00 5.74 5.26 4.98 5.64 0.00 0.57 -
  QoQ % 0.00% 9.13% 5.62% -11.70% 0.00% 0.00% -
  Horiz. % 0.00% 1,007.02% 922.81% 873.68% 989.47% 0.00% 100.00%
P/NAPS 0.47 0.46 0.51 0.55 0.56 0.46 0.49 -2.73%
  QoQ % 2.17% -9.80% -7.27% -1.79% 21.74% -6.12% -
  Horiz. % 95.92% 93.88% 104.08% 112.24% 114.29% 93.88% 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
 
 

266  282  612  1303 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.705-0.15 
 AT 0.175+0.005 
 XDL 0.065-0.005 
 ASIABIO-OR 0.005-0.03 
 KNM 0.210.00 
 PARKSON 0.155+0.03 
 JAKS-WC 0.305+0.21 
 JAKS 0.5850.00 
 DAYA 0.02+0.005 
 SUPERMX-C1I 0.11+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!
PARTNERS & BROKERS