Highlights

[KLUANG] YoY Annualized Quarter Result on 2014-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     5.64%    YoY -     -28.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 26,168 22,676 19,784 20,980 24,248 6,456 7,556 22.98%
  YoY % 15.40% 14.62% -5.70% -13.48% 275.59% -14.56% -
  Horiz. % 346.32% 300.11% 261.83% 277.66% 320.91% 85.44% 100.00%
PBT 18,892 8 -30,908 22,748 26,864 12,948 -540 -
  YoY % 236,050.00% 100.03% -235.87% -15.32% 107.48% 2,497.78% -
  Horiz. % -3,498.52% -1.48% 5,723.70% -4,212.59% -4,974.81% -2,397.78% 100.00%
Tax -1,000 -1,288 132 -1,348 -1,792 -564 -796 3.87%
  YoY % 22.36% -1,075.76% 109.79% 24.78% -217.73% 29.15% -
  Horiz. % 125.63% 161.81% -16.58% 169.35% 225.13% 70.85% 100.00%
NP 17,892 -1,280 -30,776 21,400 25,072 12,384 -1,336 -
  YoY % 1,497.81% 95.84% -243.81% -14.65% 102.45% 1,026.95% -
  Horiz. % -1,339.22% 95.81% 2,303.59% -1,601.80% -1,876.65% -926.95% 100.00%
NP to SH 9,452 -12 -15,776 8,904 12,532 12,384 -1,336 -
  YoY % 78,866.67% 99.92% -277.18% -28.95% 1.20% 1,026.95% -
  Horiz. % -707.48% 0.90% 1,180.84% -666.47% -938.02% -926.95% 100.00%
Tax Rate 5.29 % 16,100.00 % - % 5.93 % 6.67 % 4.36 % - % -
  YoY % -99.97% 0.00% 0.00% -11.09% 52.98% 0.00% -
  Horiz. % 121.33% 369,266.03% 0.00% 136.01% 152.98% 100.00% -
Total Cost 8,276 23,956 50,560 -420 -824 -5,928 8,892 -1.19%
  YoY % -65.45% -52.62% 12,138.09% 49.03% 86.10% -166.67% -
  Horiz. % 93.07% 269.41% 568.60% -4.72% -9.27% -66.67% 100.00%
Net Worth 675,491 640,582 651,543 457,232 426,470 404,521 373,685 10.36%
  YoY % 5.45% -1.68% 42.50% 7.21% 5.43% 8.25% -
  Horiz. % 180.76% 171.42% 174.36% 122.36% 114.13% 108.25% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - 2,722 2,744 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.81% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 100.00% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 675,491 640,582 651,543 457,232 426,470 404,521 373,685 10.36%
  YoY % 5.45% -1.68% 42.50% 7.21% 5.43% 8.25% -
  Horiz. % 180.76% 171.42% 174.36% 122.36% 114.13% 108.25% 100.00%
NOSH 63,171 63,171 63,171 63,171 60,173 60,233 60,727 0.66%
  YoY % 0.00% 0.00% 0.00% 4.98% -0.10% -0.81% -
  Horiz. % 104.03% 104.03% 104.03% 104.03% 99.09% 99.19% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 68.37 % -5.64 % -155.56 % 102.00 % 103.40 % 191.82 % -17.68 % -
  YoY % 1,312.23% 96.37% -252.51% -1.35% -46.10% 1,184.95% -
  Horiz. % -386.71% 31.90% 879.86% -576.92% -584.84% -1,084.95% 100.00%
ROE 1.40 % 0.00 % -2.42 % 1.95 % 2.94 % 3.06 % -0.36 % -
  YoY % 0.00% 0.00% -224.10% -33.67% -3.92% 950.00% -
  Horiz. % -388.89% -0.00% 672.22% -541.67% -816.67% -850.00% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 41.42 35.90 31.32 33.21 40.30 10.72 12.44 22.18%
  YoY % 15.38% 14.62% -5.69% -17.59% 275.93% -13.83% -
  Horiz. % 332.96% 288.59% 251.77% 266.96% 323.95% 86.17% 100.00%
EPS 14.96 0.00 -24.96 14.08 20.84 20.56 -2.20 -
  YoY % 0.00% 0.00% -277.27% -32.44% 1.36% 1,034.55% -
  Horiz. % -680.00% -0.00% 1,134.55% -640.00% -947.27% -934.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.52 4.52 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 10.6929 10.1403 10.3138 7.2379 7.0874 6.7159 6.1535 9.64%
  YoY % 5.45% -1.68% 42.50% 2.12% 5.53% 9.14% -
  Horiz. % 173.77% 164.79% 167.61% 117.62% 115.18% 109.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 41.42 35.90 31.32 33.21 38.38 10.22 11.96 22.98%
  YoY % 15.38% 14.62% -5.69% -13.47% 275.54% -14.55% -
  Horiz. % 346.32% 300.17% 261.87% 277.68% 320.90% 85.45% 100.00%
EPS 14.96 0.00 -24.96 14.08 19.84 19.60 -2.11 -
  YoY % 0.00% 0.00% -277.27% -29.03% 1.22% 1,028.91% -
  Horiz. % -709.00% -0.00% 1,182.94% -667.30% -940.28% -928.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.31 4.35 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.92% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.08% 100.00%
NAPS 10.6929 10.1403 10.3138 7.2379 6.7509 6.4035 5.9154 10.36%
  YoY % 5.45% -1.68% 42.50% 7.21% 5.43% 8.25% -
  Horiz. % 180.76% 171.42% 174.36% 122.36% 114.12% 108.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.5800 3.2200 3.1300 3.8000 3.6600 2.8700 2.4000 -
P/RPS 8.64 8.97 9.99 11.44 9.08 26.78 19.29 -12.52%
  YoY % -3.68% -10.21% -12.67% 25.99% -66.09% 38.83% -
  Horiz. % 44.79% 46.50% 51.79% 59.31% 47.07% 138.83% 100.00%
P/EPS 23.93 -16,951.15 -12.53 26.96 17.57 13.96 -109.09 -
  YoY % 100.14% -135,184.53% -146.48% 53.44% 25.86% 112.80% -
  Horiz. % -21.94% 15,538.68% 11.49% -24.71% -16.11% -12.80% 100.00%
EY 4.18 -0.01 -7.98 3.71 5.69 7.16 -0.92 -
  YoY % 41,900.00% 99.87% -315.09% -34.80% -20.53% 878.26% -
  Horiz. % -454.35% 1.09% 867.39% -403.26% -618.48% -778.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.57 1.88 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -16.49% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 83.51% 100.00%
P/NAPS 0.33 0.32 0.30 0.53 0.52 0.43 0.39 -2.74%
  YoY % 3.13% 6.67% -43.40% 1.92% 20.93% 10.26% -
  Horiz. % 84.62% 82.05% 76.92% 135.90% 133.33% 110.26% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 17/11/15 27/11/14 29/11/13 21/11/12 24/11/11 -
Price 3.6000 3.1600 3.4000 3.3000 3.2600 2.9100 2.5800 -
P/RPS 8.69 8.80 10.86 9.94 8.09 27.15 20.74 -13.48%
  YoY % -1.25% -18.97% 9.26% 22.87% -70.20% 30.91% -
  Horiz. % 41.90% 42.43% 52.36% 47.93% 39.01% 130.91% 100.00%
P/EPS 24.06 -16,635.29 -13.61 23.41 15.65 14.15 -117.27 -
  YoY % 100.14% -122,128.43% -158.14% 49.58% 10.60% 112.07% -
  Horiz. % -20.52% 14,185.46% 11.61% -19.96% -13.35% -12.07% 100.00%
EY 4.16 -0.01 -7.35 4.27 6.39 7.07 -0.85 -
  YoY % 41,700.00% 99.86% -272.13% -33.18% -9.62% 931.76% -
  Horiz. % -489.41% 1.18% 864.71% -502.35% -751.76% -831.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.55 1.75 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -11.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 88.57% 100.00%
P/NAPS 0.34 0.31 0.33 0.46 0.46 0.43 0.42 -3.46%
  YoY % 9.68% -6.06% -28.26% 0.00% 6.98% 2.38% -
  Horiz. % 80.95% 73.81% 78.57% 109.52% 109.52% 102.38% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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