Highlights

[KLUANG] YoY Annualized Quarter Result on 2014-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 17-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -28.95%    YoY -     -21.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 25,702 23,908 22,478 22,342 27,490 7,508 8,358 20.57%
  YoY % 7.50% 6.36% 0.61% -18.73% 266.14% -10.17% -
  Horiz. % 307.51% 286.05% 268.94% 267.31% 328.91% 89.83% 100.00%
PBT 18,742 -8,948 -7,700 13,734 28,418 10,538 1,988 45.30%
  YoY % 309.45% -16.21% -156.07% -51.67% 169.67% 430.08% -
  Horiz. % 942.76% -450.10% -387.32% 690.85% 1,429.48% 530.08% 100.00%
Tax -954 -1,880 -450 -1,664 -2,596 -538 -846 2.02%
  YoY % 49.26% -317.78% 72.96% 35.90% -382.53% 36.41% -
  Horiz. % 112.77% 222.22% 53.19% 196.69% 306.86% 63.59% 100.00%
NP 17,788 -10,828 -8,150 12,070 25,822 10,000 1,142 57.97%
  YoY % 264.28% -32.86% -167.52% -53.26% 158.22% 775.66% -
  Horiz. % 1,557.62% -948.16% -713.66% 1,056.92% 2,261.12% 875.66% 100.00%
NP to SH 9,204 -5,150 -3,632 6,326 8,092 10,000 1,142 41.55%
  YoY % 278.72% -41.80% -157.41% -21.82% -19.08% 775.66% -
  Horiz. % 805.95% -450.96% -318.04% 553.94% 708.58% 875.66% 100.00%
Tax Rate 5.09 % - % - % 12.12 % 9.14 % 5.11 % 42.56 % -29.79%
  YoY % 0.00% 0.00% 0.00% 32.60% 78.86% -87.99% -
  Horiz. % 11.96% 0.00% 0.00% 28.48% 21.48% 12.01% 100.00%
Total Cost 7,914 34,736 30,628 10,272 1,668 -2,492 7,216 1.55%
  YoY % -77.22% 13.41% 198.17% 515.83% 166.93% -134.53% -
  Horiz. % 109.67% 481.37% 424.45% 142.35% 23.12% -34.53% 100.00%
Net Worth 682,939 642,743 642,029 463,587 379,031 409,326 367,856 10.85%
  YoY % 6.25% 0.11% 38.49% 22.31% -7.40% 11.27% -
  Horiz. % 185.65% 174.73% 174.53% 126.02% 103.04% 111.27% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - 1,263 23,929 - - -
  YoY % 0.00% 0.00% 0.00% -94.72% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 5.28% 100.00% - -
Div Payout % - % - % - % 19.97 % 295.72 % - % - % -
  YoY % 0.00% 0.00% 0.00% -93.25% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 6.75% 100.00% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 682,939 642,743 642,029 463,587 379,031 409,326 367,856 10.85%
  YoY % 6.25% 0.11% 38.49% 22.31% -7.40% 11.27% -
  Horiz. % 185.65% 174.73% 174.53% 126.02% 103.04% 111.27% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 60,168 60,105 0.83%
  YoY % 0.00% 0.00% 0.00% 0.00% 4.99% 0.11% -
  Horiz. % 105.10% 105.10% 105.10% 105.10% 105.10% 100.11% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 69.21 % -45.29 % -36.26 % 54.02 % 93.93 % 133.19 % 13.66 % 31.02%
  YoY % 252.82% -24.90% -167.12% -42.49% -29.48% 875.04% -
  Horiz. % 506.66% -331.55% -265.45% 395.46% 687.63% 975.04% 100.00%
ROE 1.35 % -0.80 % -0.57 % 1.36 % 2.13 % 2.44 % 0.31 % 27.76%
  YoY % 268.75% -40.35% -141.91% -36.15% -12.70% 687.10% -
  Horiz. % 435.48% -258.06% -183.87% 438.71% 687.10% 787.10% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 40.69 37.85 35.58 35.37 43.52 12.48 13.91 19.57%
  YoY % 7.50% 6.38% 0.59% -18.73% 248.72% -10.28% -
  Horiz. % 292.52% 272.11% 255.79% 254.28% 312.87% 89.72% 100.00%
EPS 14.56 -8.16 -5.74 10.02 13.22 16.62 1.90 40.37%
  YoY % 278.43% -42.16% -157.29% -24.21% -20.46% 774.74% -
  Horiz. % 766.32% -429.47% -302.11% 527.37% 695.79% 874.74% 100.00%
DPS 0.00 0.00 0.00 2.00 37.88 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -94.72% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 5.28% 100.00% - -
NAPS 10.8108 10.1745 10.1632 7.3385 6.0000 6.8030 6.1202 9.94%
  YoY % 6.25% 0.11% 38.49% 22.31% -11.80% 11.16% -
  Horiz. % 176.64% 166.24% 166.06% 119.91% 98.04% 111.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 40.69 37.85 35.58 35.37 43.52 11.89 13.23 20.57%
  YoY % 7.50% 6.38% 0.59% -18.73% 266.02% -10.13% -
  Horiz. % 307.56% 286.09% 268.93% 267.35% 328.95% 89.87% 100.00%
EPS 14.56 -8.16 -5.74 10.02 13.22 15.83 1.81 41.51%
  YoY % 278.43% -42.16% -157.29% -24.21% -16.49% 774.59% -
  Horiz. % 804.42% -450.83% -317.13% 553.59% 730.39% 874.59% 100.00%
DPS 0.00 0.00 0.00 2.00 37.88 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -94.72% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 5.28% 100.00% - -
NAPS 10.8108 10.1745 10.1632 7.3385 6.0000 6.4796 5.8231 10.85%
  YoY % 6.25% 0.11% 38.49% 22.31% -7.40% 11.27% -
  Horiz. % 185.65% 174.73% 174.53% 126.02% 103.04% 111.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.5500 3.2000 3.3400 2.9000 3.2400 2.9500 2.6500 -
P/RPS 8.73 8.46 9.39 8.20 7.45 23.64 19.06 -12.19%
  YoY % 3.19% -9.90% 14.51% 10.07% -68.49% 24.03% -
  Horiz. % 45.80% 44.39% 49.27% 43.02% 39.09% 124.03% 100.00%
P/EPS 24.37 -39.25 -58.09 28.96 25.29 17.75 139.47 -25.21%
  YoY % 162.09% 32.43% -300.59% 14.51% 42.48% -87.27% -
  Horiz. % 17.47% -28.14% -41.65% 20.76% 18.13% 12.73% 100.00%
EY 4.10 -2.55 -1.72 3.45 3.95 5.63 0.72 33.60%
  YoY % 260.78% -48.26% -149.86% -12.66% -29.84% 681.94% -
  Horiz. % 569.44% -354.17% -238.89% 479.17% 548.61% 781.94% 100.00%
DY 0.00 0.00 0.00 0.69 11.69 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -94.10% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 5.90% 100.00% - -
P/NAPS 0.33 0.31 0.33 0.40 0.54 0.43 0.43 -4.31%
  YoY % 6.45% -6.06% -17.50% -25.93% 25.58% 0.00% -
  Horiz. % 76.74% 72.09% 76.74% 93.02% 125.58% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 26/02/16 17/02/15 27/02/14 28/02/13 29/02/12 -
Price 4.4200 3.2000 3.1100 3.4200 3.3600 3.0000 2.7200 -
P/RPS 10.86 8.46 8.74 9.67 7.72 24.04 19.56 -9.33%
  YoY % 28.37% -3.20% -9.62% 25.26% -67.89% 22.90% -
  Horiz. % 55.52% 43.25% 44.68% 49.44% 39.47% 122.90% 100.00%
P/EPS 30.34 -39.25 -54.09 34.15 26.23 18.05 143.16 -22.77%
  YoY % 177.30% 27.44% -258.39% 30.19% 45.32% -87.39% -
  Horiz. % 21.19% -27.42% -37.78% 23.85% 18.32% 12.61% 100.00%
EY 3.30 -2.55 -1.85 2.93 3.81 5.54 0.70 29.46%
  YoY % 229.41% -37.84% -163.14% -23.10% -31.23% 691.43% -
  Horiz. % 471.43% -364.29% -264.29% 418.57% 544.29% 791.43% 100.00%
DY 0.00 0.00 0.00 0.58 11.27 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -94.85% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 5.15% 100.00% - -
P/NAPS 0.41 0.31 0.31 0.47 0.56 0.44 0.44 -1.17%
  YoY % 32.26% 0.00% -34.04% -16.07% 27.27% 0.00% -
  Horiz. % 93.18% 70.45% 70.45% 106.82% 127.27% 100.00% 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.
 


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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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