Highlights

[KLUANG] YoY Annualized Quarter Result on 2012-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     83.01%    YoY -     1,026.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 19,784 20,980 24,248 6,456 7,556 5,284 5,520 23.70%
  YoY % -5.70% -13.48% 275.59% -14.56% 43.00% -4.28% -
  Horiz. % 358.41% 380.07% 439.28% 116.96% 136.88% 95.72% 100.00%
PBT -30,908 22,748 26,864 12,948 -540 18,268 10,164 -
  YoY % -235.87% -15.32% 107.48% 2,497.78% -102.96% 79.73% -
  Horiz. % -304.09% 223.81% 264.31% 127.39% -5.31% 179.73% 100.00%
Tax 132 -1,348 -1,792 -564 -796 -660 -340 -
  YoY % 109.79% 24.78% -217.73% 29.15% -20.61% -94.12% -
  Horiz. % -38.82% 396.47% 527.06% 165.88% 234.12% 194.12% 100.00%
NP -30,776 21,400 25,072 12,384 -1,336 17,608 9,824 -
  YoY % -243.81% -14.65% 102.45% 1,026.95% -107.59% 79.23% -
  Horiz. % -313.27% 217.83% 255.21% 126.06% -13.60% 179.23% 100.00%
NP to SH -15,776 8,904 12,532 12,384 -1,336 17,608 9,824 -
  YoY % -277.18% -28.95% 1.20% 1,026.95% -107.59% 79.23% -
  Horiz. % -160.59% 90.64% 127.57% 126.06% -13.60% 179.23% 100.00%
Tax Rate - % 5.93 % 6.67 % 4.36 % - % 3.61 % 3.35 % -
  YoY % 0.00% -11.09% 52.98% 0.00% 0.00% 7.76% -
  Horiz. % 0.00% 177.01% 199.10% 130.15% 0.00% 107.76% 100.00%
Total Cost 50,560 -420 -824 -5,928 8,892 -12,324 -4,304 -
  YoY % 12,138.09% 49.03% 86.10% -166.67% 172.15% -186.34% -
  Horiz. % -1,174.72% 9.76% 19.14% 137.73% -206.60% 286.34% 100.00%
Net Worth 651,543 457,232 426,470 404,521 373,685 379,372 355,156 10.64%
  YoY % 42.50% 7.21% 5.43% 8.25% -1.50% 6.82% -
  Horiz. % 183.45% 128.74% 120.08% 113.90% 105.22% 106.82% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 2,722 2,744 - - -
  YoY % 0.00% 0.00% 0.00% -0.81% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.19% 100.00% - -
Div Payout % - % - % - % 21.98 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 651,543 457,232 426,470 404,521 373,685 379,372 355,156 10.64%
  YoY % 42.50% 7.21% 5.43% 8.25% -1.50% 6.82% -
  Horiz. % 183.45% 128.74% 120.08% 113.90% 105.22% 106.82% 100.00%
NOSH 63,171 63,171 60,173 60,233 60,727 60,218 60,196 0.81%
  YoY % 0.00% 4.98% -0.10% -0.81% 0.84% 0.04% -
  Horiz. % 104.94% 104.94% 99.96% 100.06% 100.88% 100.04% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -155.56 % 102.00 % 103.40 % 191.82 % -17.68 % 333.23 % 177.97 % -
  YoY % -252.51% -1.35% -46.10% 1,184.95% -105.31% 87.24% -
  Horiz. % -87.41% 57.31% 58.10% 107.78% -9.93% 187.24% 100.00%
ROE -2.42 % 1.95 % 2.94 % 3.06 % -0.36 % 4.64 % 2.77 % -
  YoY % -224.10% -33.67% -3.92% 950.00% -107.76% 67.51% -
  Horiz. % -87.36% 70.40% 106.14% 110.47% -13.00% 167.51% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 31.32 33.21 40.30 10.72 12.44 8.77 9.17 22.71%
  YoY % -5.69% -17.59% 275.93% -13.83% 41.85% -4.36% -
  Horiz. % 341.55% 362.16% 439.48% 116.90% 135.66% 95.64% 100.00%
EPS -24.96 14.08 20.84 20.56 -2.20 29.24 16.32 -
  YoY % -277.27% -32.44% 1.36% 1,034.55% -107.52% 79.17% -
  Horiz. % -152.94% 86.27% 127.70% 125.98% -13.48% 179.17% 100.00%
DPS 0.00 0.00 0.00 4.52 4.52 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 10.3138 7.2379 7.0874 6.7159 6.1535 6.2999 5.9000 9.75%
  YoY % 42.50% 2.12% 5.53% 9.14% -2.32% 6.78% -
  Horiz. % 174.81% 122.68% 120.13% 113.83% 104.30% 106.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 31.32 33.21 38.38 10.22 11.96 8.36 8.74 23.69%
  YoY % -5.69% -13.47% 275.54% -14.55% 43.06% -4.35% -
  Horiz. % 358.35% 379.98% 439.13% 116.93% 136.84% 95.65% 100.00%
EPS -24.96 14.08 19.84 19.60 -2.11 27.87 15.55 -
  YoY % -277.27% -29.03% 1.22% 1,028.91% -107.57% 79.23% -
  Horiz. % -160.51% 90.55% 127.59% 126.05% -13.57% 179.23% 100.00%
DPS 0.00 0.00 0.00 4.31 4.35 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -0.92% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.08% 100.00% - -
NAPS 10.3138 7.2379 6.7509 6.4035 5.9154 6.0054 5.6221 10.64%
  YoY % 42.50% 7.21% 5.43% 8.25% -1.50% 6.82% -
  Horiz. % 183.45% 128.74% 120.08% 113.90% 105.22% 106.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.1300 3.8000 3.6600 2.8700 2.4000 2.2000 2.2800 -
P/RPS 9.99 11.44 9.08 26.78 19.29 25.07 24.86 -14.09%
  YoY % -12.67% 25.99% -66.09% 38.83% -23.06% 0.84% -
  Horiz. % 40.19% 46.02% 36.52% 107.72% 77.59% 100.84% 100.00%
P/EPS -12.53 26.96 17.57 13.96 -109.09 7.52 13.97 -
  YoY % -146.48% 53.44% 25.86% 112.80% -1,550.66% -46.17% -
  Horiz. % -89.69% 192.98% 125.77% 99.93% -780.89% 53.83% 100.00%
EY -7.98 3.71 5.69 7.16 -0.92 13.29 7.16 -
  YoY % -315.09% -34.80% -20.53% 878.26% -106.92% 85.61% -
  Horiz. % -111.45% 51.82% 79.47% 100.00% -12.85% 185.61% 100.00%
DY 0.00 0.00 0.00 1.57 1.88 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -16.49% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 83.51% 100.00% - -
P/NAPS 0.30 0.53 0.52 0.43 0.39 0.35 0.39 -4.28%
  YoY % -43.40% 1.92% 20.93% 10.26% 11.43% -10.26% -
  Horiz. % 76.92% 135.90% 133.33% 110.26% 100.00% 89.74% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 27/11/14 29/11/13 21/11/12 24/11/11 30/11/10 24/11/09 -
Price 3.4000 3.3000 3.2600 2.9100 2.5800 2.8700 2.0100 -
P/RPS 10.86 9.94 8.09 27.15 20.74 32.71 21.92 -11.04%
  YoY % 9.26% 22.87% -70.20% 30.91% -36.59% 49.22% -
  Horiz. % 49.54% 45.35% 36.91% 123.86% 94.62% 149.22% 100.00%
P/EPS -13.61 23.41 15.65 14.15 -117.27 9.82 12.32 -
  YoY % -158.14% 49.58% 10.60% 112.07% -1,294.20% -20.29% -
  Horiz. % -110.47% 190.02% 127.03% 114.85% -951.87% 79.71% 100.00%
EY -7.35 4.27 6.39 7.07 -0.85 10.19 8.12 -
  YoY % -272.13% -33.18% -9.62% 931.76% -108.34% 25.49% -
  Horiz. % -90.52% 52.59% 78.69% 87.07% -10.47% 125.49% 100.00%
DY 0.00 0.00 0.00 1.55 1.75 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -11.43% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 88.57% 100.00% - -
P/NAPS 0.33 0.46 0.46 0.43 0.42 0.46 0.34 -0.50%
  YoY % -28.26% 0.00% 6.98% 2.38% -8.70% 35.29% -
  Horiz. % 97.06% 135.29% 135.29% 126.47% 123.53% 135.29% 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
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+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