Highlights

[KLUANG] YoY Annualized Quarter Result on 2014-03-31 [#3]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 23-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -22.77%    YoY -     8.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 21,008 18,858 19,168 23,441 6,610 7,524 7,542 18.60%
  YoY % 11.40% -1.61% -18.23% 254.60% -12.14% -0.25% -
  Horiz. % 278.52% 250.03% 254.13% 310.78% 87.64% 99.75% 100.00%
PBT 7,265 7,114 7,404 21,056 6,282 6,540 15,214 -11.58%
  YoY % 2.12% -3.91% -64.84% 235.14% -3.93% -57.02% -
  Horiz. % 47.75% 46.76% 48.66% 138.39% 41.29% 42.98% 100.00%
Tax -1,230 -296 -1,468 -2,290 -506 -721 -582 13.26%
  YoY % -315.77% 79.84% 35.91% -352.11% 29.76% -23.80% -
  Horiz. % 211.21% 50.80% 251.95% 393.14% 86.96% 123.80% 100.00%
NP 6,034 6,818 5,936 18,765 5,776 5,818 14,632 -13.71%
  YoY % -11.50% 14.87% -68.37% 224.88% -0.73% -60.23% -
  Horiz. % 41.24% 46.60% 40.57% 128.25% 39.48% 39.77% 100.00%
NP to SH 3,390 3,513 3,256 6,249 5,776 5,818 14,632 -21.61%
  YoY % -3.49% 7.90% -47.90% 8.19% -0.73% -60.23% -
  Horiz. % 23.17% 24.01% 22.25% 42.71% 39.48% 39.77% 100.00%
Tax Rate 16.94 % 4.16 % 19.83 % 10.88 % 8.06 % 11.03 % 3.83 % 28.09%
  YoY % 307.21% -79.02% 82.26% 34.99% -26.93% 187.99% -
  Horiz. % 442.30% 108.62% 517.75% 284.07% 210.44% 287.99% 100.00%
Total Cost 14,973 12,040 13,232 4,676 834 1,705 -7,089 -
  YoY % 24.36% -9.01% 182.98% 460.22% -51.06% 124.05% -
  Horiz. % -211.21% -169.83% -186.65% -65.96% -11.77% -24.05% 100.00%
Net Worth 658,075 638,586 480,056 432,702 424,072 386,054 384,770 9.35%
  YoY % 3.05% 33.02% 10.94% 2.04% 9.85% 0.33% -
  Horiz. % 171.03% 165.97% 124.76% 112.46% 110.21% 100.33% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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% 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% 0.00% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 658,075 638,586 480,056 432,702 424,072 386,054 384,770 9.35%
  YoY % 3.05% 33.02% 10.94% 2.04% 9.85% 0.33% -
  Horiz. % 171.03% 165.97% 124.76% 112.46% 110.21% 100.33% 100.00%
NOSH 63,171 63,171 63,171 63,171 60,166 60,193 60,197 0.81%
  YoY % 0.00% 0.00% 0.00% 4.99% -0.04% -0.01% -
  Horiz. % 104.94% 104.94% 104.94% 104.94% 99.95% 99.99% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 28.73 % 36.16 % 30.97 % 80.05 % 87.37 % 77.33 % 193.99 % -27.24%
  YoY % -20.55% 16.76% -61.31% -8.38% 12.98% -60.14% -
  Horiz. % 14.81% 18.64% 15.96% 41.27% 45.04% 39.86% 100.00%
ROE 0.52 % 0.55 % 0.68 % 1.44 % 1.36 % 1.51 % 3.80 % -28.19%
  YoY % -5.45% -19.12% -52.78% 5.88% -9.93% -60.26% -
  Horiz. % 13.68% 14.47% 17.89% 37.89% 35.79% 39.74% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 33.26 29.85 30.34 37.11 10.99 12.50 12.53 17.65%
  YoY % 11.42% -1.62% -18.24% 237.67% -12.08% -0.24% -
  Horiz. % 265.44% 238.23% 242.14% 296.17% 87.71% 99.76% 100.00%
EPS 5.37 5.56 5.16 10.11 9.60 9.67 24.31 -22.23%
  YoY % -3.42% 7.75% -48.96% 5.31% -0.72% -60.22% -
  Horiz. % 22.09% 22.87% 21.23% 41.59% 39.49% 39.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
  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 10.4172 10.1087 7.5992 6.8496 7.0483 6.4136 6.3918 8.47%
  YoY % 3.05% 33.02% 10.94% -2.82% 9.90% 0.34% -
  Horiz. % 162.98% 158.15% 118.89% 107.16% 110.27% 100.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 33.26 29.85 30.34 37.11 10.46 11.91 11.94 18.60%
  YoY % 11.42% -1.62% -18.24% 254.78% -12.17% -0.25% -
  Horiz. % 278.56% 250.00% 254.10% 310.80% 87.60% 99.75% 100.00%
EPS 5.37 5.56 5.16 10.11 9.14 9.21 23.16 -21.60%
  YoY % -3.42% 7.75% -48.96% 10.61% -0.76% -60.23% -
  Horiz. % 23.19% 24.01% 22.28% 43.65% 39.46% 39.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.27 -
  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 10.4172 10.1087 7.5992 6.8496 6.7130 6.1112 6.0908 9.35%
  YoY % 3.05% 33.02% 10.94% 2.03% 9.85% 0.33% -
  Horiz. % 171.03% 165.97% 124.77% 112.46% 110.22% 100.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.4800 3.1100 3.3800 3.5500 3.0100 2.6600 2.7000 -
P/RPS 10.46 10.42 11.14 9.57 27.40 21.28 21.55 -11.34%
  YoY % 0.38% -6.46% 16.41% -65.07% 28.76% -1.25% -
  Horiz. % 48.54% 48.35% 51.69% 44.41% 127.15% 98.75% 100.00%
P/EPS 64.84 55.92 65.58 35.89 31.35 27.52 11.11 34.14%
  YoY % 15.95% -14.73% 82.72% 14.48% 13.92% 147.70% -
  Horiz. % 583.62% 503.33% 590.28% 323.04% 282.18% 247.70% 100.00%
EY 1.54 1.79 1.52 2.79 3.19 3.63 9.00 -25.47%
  YoY % -13.97% 17.76% -45.52% -12.54% -12.12% -59.67% -
  Horiz. % 17.11% 19.89% 16.89% 31.00% 35.44% 40.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.49 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.33 0.31 0.44 0.52 0.43 0.41 0.42 -3.94%
  YoY % 6.45% -29.55% -15.38% 20.93% 4.88% -2.38% -
  Horiz. % 78.57% 73.81% 104.76% 123.81% 102.38% 97.62% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 26/05/16 29/05/15 23/05/14 30/05/13 29/05/12 31/05/11 -
Price 3.2100 3.2700 3.1400 3.8000 3.1500 2.6800 2.6700 -
P/RPS 9.65 10.95 10.35 10.24 28.67 21.44 21.31 -12.36%
  YoY % -11.87% 5.80% 1.07% -64.28% 33.72% 0.61% -
  Horiz. % 45.28% 51.38% 48.57% 48.05% 134.54% 100.61% 100.00%
P/EPS 59.81 58.80 60.92 38.41 32.81 27.72 10.98 32.61%
  YoY % 1.72% -3.48% 58.60% 17.07% 18.36% 152.46% -
  Horiz. % 544.72% 535.52% 554.83% 349.82% 298.82% 252.46% 100.00%
EY 1.67 1.70 1.64 2.60 3.05 3.61 9.10 -24.60%
  YoY % -1.76% 3.66% -36.92% -14.75% -15.51% -60.33% -
  Horiz. % 18.35% 18.68% 18.02% 28.57% 33.52% 39.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
  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 0.31 0.32 0.41 0.55 0.45 0.42 0.42 -4.93%
  YoY % -3.12% -21.95% -25.45% 22.22% 7.14% 0.00% -
  Horiz. % 73.81% 76.19% 97.62% 130.95% 107.14% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

445  317  640  1062 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.84+0.045 
 VIVOCOM 1.18+0.17 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 TNLOGIS 0.86+0.095 
 KANGER 0.19+0.005 
 KNM 0.205+0.005 
 SOLUTN 1.30+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