Highlights

[KLUANG] YoY Annualized Quarter Result on 2018-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -189.59%    YoY -     -161.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 19,684 26,168 22,676 19,784 20,980 24,248 6,456 20.41%
  YoY % -24.78% 15.40% 14.62% -5.70% -13.48% 275.59% -
  Horiz. % 304.89% 405.33% 351.24% 306.44% 324.97% 375.59% 100.00%
PBT -9,560 18,892 8 -30,908 22,748 26,864 12,948 -
  YoY % -150.60% 236,050.00% 100.03% -235.87% -15.32% 107.48% -
  Horiz. % -73.83% 145.91% 0.06% -238.71% 175.69% 207.48% 100.00%
Tax -220 -1,000 -1,288 132 -1,348 -1,792 -564 -14.52%
  YoY % 78.00% 22.36% -1,075.76% 109.79% 24.78% -217.73% -
  Horiz. % 39.01% 177.30% 228.37% -23.40% 239.01% 317.73% 100.00%
NP -9,780 17,892 -1,280 -30,776 21,400 25,072 12,384 -
  YoY % -154.66% 1,497.81% 95.84% -243.81% -14.65% 102.45% -
  Horiz. % -78.97% 144.48% -10.34% -248.51% 172.80% 202.45% 100.00%
NP to SH -5,808 9,452 -12 -15,776 8,904 12,532 12,384 -
  YoY % -161.45% 78,866.67% 99.92% -277.18% -28.95% 1.20% -
  Horiz. % -46.90% 76.32% -0.10% -127.39% 71.90% 101.20% 100.00%
Tax Rate - % 5.29 % 16,100.00 % - % 5.93 % 6.67 % 4.36 % -
  YoY % 0.00% -99.97% 0.00% 0.00% -11.09% 52.98% -
  Horiz. % 0.00% 121.33% 369,266.03% 0.00% 136.01% 152.98% 100.00%
Total Cost 29,464 8,276 23,956 50,560 -420 -824 -5,928 -
  YoY % 256.02% -65.45% -52.62% 12,138.09% 49.03% 86.10% -
  Horiz. % -497.03% -139.61% -404.12% -852.90% 7.09% 13.90% 100.00%
Net Worth 680,678 675,491 640,582 651,543 457,232 426,470 404,521 9.06%
  YoY % 0.77% 5.45% -1.68% 42.50% 7.21% 5.43% -
  Horiz. % 168.27% 166.99% 158.36% 161.06% 113.03% 105.43% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 2,722 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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% 0.00% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 680,678 675,491 640,582 651,543 457,232 426,470 404,521 9.06%
  YoY % 0.77% 5.45% -1.68% 42.50% 7.21% 5.43% -
  Horiz. % 168.27% 166.99% 158.36% 161.06% 113.03% 105.43% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 60,173 60,233 0.80%
  YoY % 0.00% 0.00% 0.00% 0.00% 4.98% -0.10% -
  Horiz. % 104.88% 104.88% 104.88% 104.88% 104.88% 99.90% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -49.69 % 68.37 % -5.64 % -155.56 % 102.00 % 103.40 % 191.82 % -
  YoY % -172.68% 1,312.23% 96.37% -252.51% -1.35% -46.10% -
  Horiz. % -25.90% 35.64% -2.94% -81.10% 53.17% 53.90% 100.00%
ROE -0.85 % 1.40 % 0.00 % -2.42 % 1.95 % 2.94 % 3.06 % -
  YoY % -160.71% 0.00% 0.00% -224.10% -33.67% -3.92% -
  Horiz. % -27.78% 45.75% 0.00% -79.08% 63.73% 96.08% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 31.16 41.42 35.90 31.32 33.21 40.30 10.72 19.45%
  YoY % -24.77% 15.38% 14.62% -5.69% -17.59% 275.93% -
  Horiz. % 290.67% 386.38% 334.89% 292.16% 309.79% 375.93% 100.00%
EPS -9.20 14.96 0.00 -24.96 14.08 20.84 20.56 -
  YoY % -161.50% 0.00% 0.00% -277.27% -32.44% 1.36% -
  Horiz. % -44.75% 72.76% 0.00% -121.40% 68.48% 101.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 10.7750 10.6929 10.1403 10.3138 7.2379 7.0874 6.7159 8.19%
  YoY % 0.77% 5.45% -1.68% 42.50% 2.12% 5.53% -
  Horiz. % 160.44% 159.22% 150.99% 153.57% 107.77% 105.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 31.16 41.42 35.90 31.32 33.21 38.38 10.22 20.41%
  YoY % -24.77% 15.38% 14.62% -5.69% -13.47% 275.54% -
  Horiz. % 304.89% 405.28% 351.27% 306.46% 324.95% 375.54% 100.00%
EPS -9.20 14.96 0.00 -24.96 14.08 19.84 19.60 -
  YoY % -161.50% 0.00% 0.00% -277.27% -29.03% 1.22% -
  Horiz. % -46.94% 76.33% 0.00% -127.35% 71.84% 101.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.31 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 10.7750 10.6929 10.1403 10.3138 7.2379 6.7509 6.4035 9.06%
  YoY % 0.77% 5.45% -1.68% 42.50% 7.21% 5.43% -
  Horiz. % 168.27% 166.99% 158.36% 161.07% 113.03% 105.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.9900 3.5800 3.2200 3.1300 3.8000 3.6600 2.8700 -
P/RPS 12.81 8.64 8.97 9.99 11.44 9.08 26.78 -11.56%
  YoY % 48.26% -3.68% -10.21% -12.67% 25.99% -66.09% -
  Horiz. % 47.83% 32.26% 33.50% 37.30% 42.72% 33.91% 100.00%
P/EPS -43.40 23.93 -16,951.15 -12.53 26.96 17.57 13.96 -
  YoY % -281.36% 100.14% -135,184.53% -146.48% 53.44% 25.86% -
  Horiz. % -310.89% 171.42% -121,426.58% -89.76% 193.12% 125.86% 100.00%
EY -2.30 4.18 -0.01 -7.98 3.71 5.69 7.16 -
  YoY % -155.02% 41,900.00% 99.87% -315.09% -34.80% -20.53% -
  Horiz. % -32.12% 58.38% -0.14% -111.45% 51.82% 79.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.57 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.33 0.32 0.30 0.53 0.52 0.43 -2.47%
  YoY % 12.12% 3.13% 6.67% -43.40% 1.92% 20.93% -
  Horiz. % 86.05% 76.74% 74.42% 69.77% 123.26% 120.93% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 30/11/16 17/11/15 27/11/14 29/11/13 21/11/12 -
Price 3.9800 3.6000 3.1600 3.4000 3.3000 3.2600 2.9100 -
P/RPS 12.77 8.69 8.80 10.86 9.94 8.09 27.15 -11.81%
  YoY % 46.95% -1.25% -18.97% 9.26% 22.87% -70.20% -
  Horiz. % 47.03% 32.01% 32.41% 40.00% 36.61% 29.80% 100.00%
P/EPS -43.29 24.06 -16,635.29 -13.61 23.41 15.65 14.15 -
  YoY % -279.93% 100.14% -122,128.43% -158.14% 49.58% 10.60% -
  Horiz. % -305.94% 170.04% -117,563.88% -96.18% 165.44% 110.60% 100.00%
EY -2.31 4.16 -0.01 -7.35 4.27 6.39 7.07 -
  YoY % -155.53% 41,700.00% 99.86% -272.13% -33.18% -9.62% -
  Horiz. % -32.67% 58.84% -0.14% -103.96% 60.40% 90.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.34 0.31 0.33 0.46 0.46 0.43 -2.47%
  YoY % 8.82% 9.68% -6.06% -28.26% 0.00% 6.98% -
  Horiz. % 86.05% 79.07% 72.09% 76.74% 106.98% 106.98% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers