Highlights

[KLUANG] YoY Annualized Quarter Result on 2013-03-31 [#3]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -42.24%    YoY -     -0.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 18,858 19,168 23,441 6,610 7,524 7,542 6,658 18.93%
  YoY % -1.61% -18.23% 254.60% -12.14% -0.25% 13.28% -
  Horiz. % 283.22% 287.87% 352.04% 99.28% 113.00% 113.28% 100.00%
PBT 7,114 7,404 21,056 6,282 6,540 15,214 5,308 5.00%
  YoY % -3.91% -64.84% 235.14% -3.93% -57.02% 186.64% -
  Horiz. % 134.04% 139.49% 396.68% 118.36% 123.21% 286.64% 100.00%
Tax -296 -1,468 -2,290 -506 -721 -582 -529 -9.23%
  YoY % 79.84% 35.91% -352.11% 29.76% -23.80% -10.08% -
  Horiz. % 55.92% 277.33% 432.75% 95.72% 136.27% 110.08% 100.00%
NP 6,818 5,936 18,765 5,776 5,818 14,632 4,778 6.10%
  YoY % 14.87% -68.37% 224.88% -0.73% -60.23% 206.19% -
  Horiz. % 142.69% 124.22% 392.69% 120.87% 121.76% 306.19% 100.00%
NP to SH 3,513 3,256 6,249 5,776 5,818 14,632 4,778 -4.99%
  YoY % 7.90% -47.90% 8.19% -0.73% -60.23% 206.19% -
  Horiz. % 73.52% 68.14% 130.78% 120.87% 121.76% 306.19% 100.00%
Tax Rate 4.16 % 19.83 % 10.88 % 8.06 % 11.03 % 3.83 % 9.97 % -13.54%
  YoY % -79.02% 82.26% 34.99% -26.93% 187.99% -61.58% -
  Horiz. % 41.73% 198.90% 109.13% 80.84% 110.63% 38.42% 100.00%
Total Cost 12,040 13,232 4,676 834 1,705 -7,089 1,880 36.24%
  YoY % -9.01% 182.98% 460.22% -51.06% 124.05% -477.09% -
  Horiz. % 640.43% 703.83% 248.72% 44.40% 90.71% -377.09% 100.00%
Net Worth 638,586 480,056 432,702 424,072 386,054 384,770 373,181 9.36%
  YoY % 33.02% 10.94% 2.04% 9.85% 0.33% 3.11% -
  Horiz. % 171.12% 128.64% 115.95% 113.64% 103.45% 103.11% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 802 - -
  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% -
Div Payout % - % - % - % - % - % 5.49 % - % -
  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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 638,586 480,056 432,702 424,072 386,054 384,770 373,181 9.36%
  YoY % 33.02% 10.94% 2.04% 9.85% 0.33% 3.11% -
  Horiz. % 171.12% 128.64% 115.95% 113.64% 103.45% 103.11% 100.00%
NOSH 63,171 63,171 63,171 60,166 60,193 60,197 60,235 0.80%
  YoY % 0.00% 0.00% 4.99% -0.04% -0.01% -0.06% -
  Horiz. % 104.88% 104.88% 104.88% 99.89% 99.93% 99.94% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 36.16 % 30.97 % 80.05 % 87.37 % 77.33 % 193.99 % 71.77 % -10.79%
  YoY % 16.76% -61.31% -8.38% 12.98% -60.14% 170.29% -
  Horiz. % 50.38% 43.15% 111.54% 121.74% 107.75% 270.29% 100.00%
ROE 0.55 % 0.68 % 1.44 % 1.36 % 1.51 % 3.80 % 1.28 % -13.12%
  YoY % -19.12% -52.78% 5.88% -9.93% -60.26% 196.88% -
  Horiz. % 42.97% 53.12% 112.50% 106.25% 117.97% 296.88% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 29.85 30.34 37.11 10.99 12.50 12.53 11.05 18.00%
  YoY % -1.62% -18.24% 237.67% -12.08% -0.24% 13.39% -
  Horiz. % 270.14% 274.57% 335.84% 99.46% 113.12% 113.39% 100.00%
EPS 5.56 5.16 10.11 9.60 9.67 24.31 7.93 -5.74%
  YoY % 7.75% -48.96% 5.31% -0.72% -60.22% 206.56% -
  Horiz. % 70.11% 65.07% 127.49% 121.06% 121.94% 306.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
  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% -
NAPS 10.1087 7.5992 6.8496 7.0483 6.4136 6.3918 6.1954 8.49%
  YoY % 33.02% 10.94% -2.82% 9.90% 0.34% 3.17% -
  Horiz. % 163.16% 122.66% 110.56% 113.77% 103.52% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 29.85 30.34 37.11 10.46 11.91 11.94 10.54 18.93%
  YoY % -1.62% -18.24% 254.78% -12.17% -0.25% 13.28% -
  Horiz. % 283.21% 287.86% 352.09% 99.24% 113.00% 113.28% 100.00%
EPS 5.56 5.16 10.11 9.14 9.21 23.16 7.56 -4.99%
  YoY % 7.75% -48.96% 10.61% -0.76% -60.23% 206.35% -
  Horiz. % 73.54% 68.25% 133.73% 120.90% 121.83% 306.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.27 0.00 -
  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% -
NAPS 10.1087 7.5992 6.8496 6.7130 6.1112 6.0908 5.9074 9.36%
  YoY % 33.02% 10.94% 2.03% 9.85% 0.33% 3.10% -
  Horiz. % 171.12% 128.64% 115.95% 113.64% 103.45% 103.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.1100 3.3800 3.5500 3.0100 2.6600 2.7000 2.2700 -
P/RPS 10.42 11.14 9.57 27.40 21.28 21.55 20.53 -10.68%
  YoY % -6.46% 16.41% -65.07% 28.76% -1.25% 4.97% -
  Horiz. % 50.75% 54.26% 46.61% 133.46% 103.65% 104.97% 100.00%
P/EPS 55.92 65.58 35.89 31.35 27.52 11.11 28.61 11.81%
  YoY % -14.73% 82.72% 14.48% 13.92% 147.70% -61.17% -
  Horiz. % 195.46% 229.22% 125.45% 109.58% 96.19% 38.83% 100.00%
EY 1.79 1.52 2.79 3.19 3.63 9.00 3.49 -10.52%
  YoY % 17.76% -45.52% -12.54% -12.12% -59.67% 157.88% -
  Horiz. % 51.29% 43.55% 79.94% 91.40% 104.01% 257.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.49 0.00 -
  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% -
P/NAPS 0.31 0.44 0.52 0.43 0.41 0.42 0.37 -2.90%
  YoY % -29.55% -15.38% 20.93% 4.88% -2.38% 13.51% -
  Horiz. % 83.78% 118.92% 140.54% 116.22% 110.81% 113.51% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 23/05/14 30/05/13 29/05/12 31/05/11 20/05/10 -
Price 3.2700 3.1400 3.8000 3.1500 2.6800 2.6700 2.2400 -
P/RPS 10.95 10.35 10.24 28.67 21.44 21.31 20.26 -9.74%
  YoY % 5.80% 1.07% -64.28% 33.72% 0.61% 5.18% -
  Horiz. % 54.05% 51.09% 50.54% 141.51% 105.82% 105.18% 100.00%
P/EPS 58.80 60.92 38.41 32.81 27.72 10.98 28.24 12.99%
  YoY % -3.48% 58.60% 17.07% 18.36% 152.46% -61.12% -
  Horiz. % 208.22% 215.72% 136.01% 116.18% 98.16% 38.88% 100.00%
EY 1.70 1.64 2.60 3.05 3.61 9.10 3.54 -11.50%
  YoY % 3.66% -36.92% -14.75% -15.51% -60.33% 157.06% -
  Horiz. % 48.02% 46.33% 73.45% 86.16% 101.98% 257.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
  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% -
P/NAPS 0.32 0.41 0.55 0.45 0.42 0.42 0.36 -1.94%
  YoY % -21.95% -25.45% 22.22% 7.14% 0.00% 16.67% -
  Horiz. % 88.89% 113.89% 152.78% 125.00% 116.67% 116.67% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS