Highlights

[KLUANG] YoY Annual (Unaudited) Result on 2012-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend YoY -     -55.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 24,448 27,830 23,945 7,163 7,577 6,410 6,766 23.86%
  YoY % -12.15% 16.22% 234.29% -5.46% 18.21% -5.26% -
  Horiz. % 361.34% 411.32% 353.90% 105.87% 111.99% 94.74% 100.00%
PBT 10,162 25,309 17,330 7,431 16,022 8,707 -4,740 -
  YoY % -59.85% 46.04% 133.21% -53.62% 84.01% 283.69% -
  Horiz. % -214.39% -533.95% -365.61% -156.77% -338.02% -183.69% 100.00%
Tax 198 -2,996 4,960 -664 -761 -196 -300 -
  YoY % 106.61% -160.40% 846.99% 12.75% -288.27% 34.67% -
  Horiz. % -66.00% 998.67% -1,653.33% 221.33% 253.67% 65.33% 100.00%
NP 10,360 22,313 22,290 6,767 15,261 8,511 -5,040 -
  YoY % -53.57% 0.10% 229.39% -55.66% 79.31% 268.87% -
  Horiz. % -205.56% -442.72% -442.26% -134.27% -302.80% -168.87% 100.00%
NP to SH 4,965 8,429 10,250 6,767 15,261 8,511 -5,040 -
  YoY % -41.10% -17.77% 51.47% -55.66% 79.31% 268.87% -
  Horiz. % -98.51% -167.24% -203.37% -134.27% -302.80% -168.87% 100.00%
Tax Rate -1.95 % 11.84 % -28.62 % 8.94 % 4.75 % 2.25 % - % -
  YoY % -116.47% 141.37% -420.13% 88.21% 111.11% 0.00% -
  Horiz. % -86.67% 526.22% -1,272.00% 397.33% 211.11% 100.00% -
Total Cost 14,088 5,517 1,655 396 -7,684 -2,101 11,806 2.99%
  YoY % 155.36% 233.35% 317.93% 105.15% -265.73% -117.80% -
  Horiz. % 119.33% 46.73% 14.02% 3.35% -65.09% -17.80% 100.00%
Net Worth 635,750 445,002 405,132 386,700 391,945 376,855 331,056 11.48%
  YoY % 42.86% 9.84% 4.77% -1.34% 4.00% 13.83% -
  Horiz. % 192.04% 134.42% 122.38% 116.81% 118.39% 113.83% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 635,750 445,002 405,132 386,700 391,945 376,855 331,056 11.48%
  YoY % 42.86% 9.84% 4.77% -1.34% 4.00% 13.83% -
  Horiz. % 192.04% 134.42% 122.38% 116.81% 118.39% 113.83% 100.00%
NOSH 63,133 63,171 60,202 60,204 60,201 60,190 60,215 0.79%
  YoY % -0.06% 4.93% -0.00% 0.01% 0.02% -0.04% -
  Horiz. % 104.85% 104.91% 99.98% 99.98% 99.98% 99.96% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 42.38 % 80.18 % 93.09 % 94.47 % 201.41 % 132.78 % -74.49 % -
  YoY % -47.14% -13.87% -1.46% -53.10% 51.69% 278.25% -
  Horiz. % -56.89% -107.64% -124.97% -126.82% -270.39% -178.25% 100.00%
ROE 0.78 % 1.89 % 2.53 % 1.75 % 3.89 % 2.26 % -1.52 % -
  YoY % -58.73% -25.30% 44.57% -55.01% 72.12% 248.68% -
  Horiz. % -51.32% -124.34% -166.45% -115.13% -255.92% -148.68% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 38.72 44.05 39.77 11.90 12.59 10.65 11.24 22.88%
  YoY % -12.10% 10.76% 234.20% -5.48% 18.22% -5.25% -
  Horiz. % 344.48% 391.90% 353.83% 105.87% 112.01% 94.75% 100.00%
EPS 7.86 13.56 17.03 11.24 25.35 14.14 -8.37 -
  YoY % -42.04% -20.38% 51.51% -55.66% 79.28% 268.94% -
  Horiz. % -93.91% -162.01% -203.46% -134.29% -302.87% -168.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 10.0700 7.0443 6.7295 6.4231 6.5106 6.2610 5.4979 10.61%
  YoY % 42.95% 4.68% 4.77% -1.34% 3.99% 13.88% -
  Horiz. % 183.16% 128.13% 122.40% 116.83% 118.42% 113.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 38.70 44.05 37.90 11.34 11.99 10.15 10.71 23.86%
  YoY % -12.15% 16.23% 234.22% -5.42% 18.13% -5.23% -
  Horiz. % 361.34% 411.30% 353.87% 105.88% 111.95% 94.77% 100.00%
EPS 7.86 13.56 16.23 10.71 24.16 13.47 -7.98 -
  YoY % -42.04% -16.45% 51.54% -55.67% 79.36% 268.80% -
  Horiz. % -98.50% -169.92% -203.38% -134.21% -302.76% -168.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 10.0638 7.0443 6.4132 6.1214 6.2044 5.9655 5.2406 11.48%
  YoY % 42.86% 9.84% 4.77% -1.34% 4.00% 13.83% -
  Horiz. % 192.04% 134.42% 122.38% 116.81% 118.39% 113.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.1200 3.7000 3.1300 2.5000 2.6100 1.8800 1.9300 -
P/RPS 8.06 8.40 7.87 21.01 20.74 17.65 17.18 -11.85%
  YoY % -4.05% 6.73% -62.54% 1.30% 17.51% 2.74% -
  Horiz. % 46.92% 48.89% 45.81% 122.29% 120.72% 102.74% 100.00%
P/EPS 39.67 27.73 18.38 22.24 10.30 13.30 -23.06 -
  YoY % 43.06% 50.87% -17.36% 115.92% -22.56% 157.68% -
  Horiz. % -172.03% -120.25% -79.71% -96.44% -44.67% -57.68% 100.00%
EY 2.52 3.61 5.44 4.50 9.71 7.52 -4.34 -
  YoY % -30.19% -33.64% 20.89% -53.66% 29.12% 273.27% -
  Horiz. % -58.06% -83.18% -125.35% -103.69% -223.73% -173.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.31 0.53 0.47 0.39 0.40 0.30 0.35 -2.00%
  YoY % -41.51% 12.77% 20.51% -2.50% 33.33% -14.29% -
  Horiz. % 88.57% 151.43% 134.29% 111.43% 114.29% 85.71% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 30/08/13 28/08/12 25/08/11 27/08/10 28/08/09 -
Price 2.9200 3.6000 3.3000 2.8500 2.5000 2.2500 2.2000 -
P/RPS 7.54 8.17 8.30 23.95 19.86 21.13 19.58 -14.70%
  YoY % -7.71% -1.57% -65.34% 20.59% -6.01% 7.92% -
  Horiz. % 38.51% 41.73% 42.39% 122.32% 101.43% 107.92% 100.00%
P/EPS 37.13 26.98 19.38 25.36 9.86 15.91 -26.28 -
  YoY % 37.62% 39.22% -23.58% 157.20% -38.03% 160.54% -
  Horiz. % -141.29% -102.66% -73.74% -96.50% -37.52% -60.54% 100.00%
EY 2.69 3.71 5.16 3.94 10.14 6.28 -3.80 -
  YoY % -27.49% -28.10% 30.96% -61.14% 61.46% 265.26% -
  Horiz. % -70.79% -97.63% -135.79% -103.68% -266.84% -165.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.29 0.51 0.49 0.44 0.38 0.36 0.40 -5.22%
  YoY % -43.14% 4.08% 11.36% 15.79% 5.56% -10.00% -
  Horiz. % 72.50% 127.50% 122.50% 110.00% 95.00% 90.00% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers