Highlights

[KLUANG] YoY Annualized Quarter Result on 2015-03-31 [#3]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -48.53%    YoY -     -47.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 22,416 21,008 18,858 19,168 23,441 6,610 7,524 19.94%
  YoY % 6.70% 11.40% -1.61% -18.23% 254.60% -12.14% -
  Horiz. % 297.93% 279.21% 250.65% 254.76% 311.55% 87.86% 100.00%
PBT 18,613 7,265 7,114 7,404 21,056 6,282 6,540 19.03%
  YoY % 156.19% 2.12% -3.91% -64.84% 235.14% -3.93% -
  Horiz. % 284.61% 111.09% 108.79% 113.21% 321.96% 96.07% 100.00%
Tax -813 -1,230 -296 -1,468 -2,290 -506 -721 2.02%
  YoY % 33.91% -315.77% 79.84% 35.91% -352.11% 29.76% -
  Horiz. % 112.75% 170.61% 41.04% 203.51% 317.56% 70.24% 100.00%
NP 17,800 6,034 6,818 5,936 18,765 5,776 5,818 20.47%
  YoY % 194.96% -11.50% 14.87% -68.37% 224.88% -0.73% -
  Horiz. % 305.91% 103.71% 117.19% 102.02% 322.50% 99.27% 100.00%
NP to SH 9,381 3,390 3,513 3,256 6,249 5,776 5,818 8.28%
  YoY % 176.68% -3.49% 7.90% -47.90% 8.19% -0.73% -
  Horiz. % 161.23% 58.27% 60.38% 55.96% 107.40% 99.27% 100.00%
Tax Rate 4.37 % 16.94 % 4.16 % 19.83 % 10.88 % 8.06 % 11.03 % -14.29%
  YoY % -74.20% 307.21% -79.02% 82.26% 34.99% -26.93% -
  Horiz. % 39.62% 153.58% 37.72% 179.78% 98.64% 73.07% 100.00%
Total Cost 4,616 14,973 12,040 13,232 4,676 834 1,705 18.04%
  YoY % -69.17% 24.36% -9.01% 182.98% 460.22% -51.06% -
  Horiz. % 270.68% 878.03% 706.02% 775.92% 274.20% 48.94% 100.00%
Net Worth 675,820 658,075 638,586 480,056 432,702 424,072 386,054 9.78%
  YoY % 2.70% 3.05% 33.02% 10.94% 2.04% 9.85% -
  Horiz. % 175.06% 170.46% 165.41% 124.35% 112.08% 109.85% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 675,820 658,075 638,586 480,056 432,702 424,072 386,054 9.78%
  YoY % 2.70% 3.05% 33.02% 10.94% 2.04% 9.85% -
  Horiz. % 175.06% 170.46% 165.41% 124.35% 112.08% 109.85% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 60,166 60,193 0.81%
  YoY % 0.00% 0.00% 0.00% 0.00% 4.99% -0.04% -
  Horiz. % 104.95% 104.95% 104.95% 104.95% 104.95% 99.96% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 79.41 % 28.73 % 36.16 % 30.97 % 80.05 % 87.37 % 77.33 % 0.44%
  YoY % 176.40% -20.55% 16.76% -61.31% -8.38% 12.98% -
  Horiz. % 102.69% 37.15% 46.76% 40.05% 103.52% 112.98% 100.00%
ROE 1.39 % 0.52 % 0.55 % 0.68 % 1.44 % 1.36 % 1.51 % -1.37%
  YoY % 167.31% -5.45% -19.12% -52.78% 5.88% -9.93% -
  Horiz. % 92.05% 34.44% 36.42% 45.03% 95.36% 90.07% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 35.48 33.26 29.85 30.34 37.11 10.99 12.50 18.98%
  YoY % 6.67% 11.42% -1.62% -18.24% 237.67% -12.08% -
  Horiz. % 283.84% 266.08% 238.80% 242.72% 296.88% 87.92% 100.00%
EPS 14.85 5.37 5.56 5.16 10.11 9.60 9.67 7.41%
  YoY % 176.54% -3.42% 7.75% -48.96% 5.31% -0.72% -
  Horiz. % 153.57% 55.53% 57.50% 53.36% 104.55% 99.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 10.6981 10.4172 10.1087 7.5992 6.8496 7.0483 6.4136 8.90%
  YoY % 2.70% 3.05% 33.02% 10.94% -2.82% 9.90% -
  Horiz. % 166.80% 162.42% 157.61% 118.49% 106.80% 109.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 35.48 33.26 29.85 30.34 37.11 10.46 11.91 19.94%
  YoY % 6.67% 11.42% -1.62% -18.24% 254.78% -12.17% -
  Horiz. % 297.90% 279.26% 250.63% 254.74% 311.59% 87.83% 100.00%
EPS 14.85 5.37 5.56 5.16 10.11 9.14 9.21 8.28%
  YoY % 176.54% -3.42% 7.75% -48.96% 10.61% -0.76% -
  Horiz. % 161.24% 58.31% 60.37% 56.03% 109.77% 99.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 10.6981 10.4172 10.1087 7.5992 6.8496 6.7130 6.1112 9.78%
  YoY % 2.70% 3.05% 33.02% 10.94% 2.03% 9.85% -
  Horiz. % 175.06% 170.46% 165.41% 124.35% 112.08% 109.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 4.2000 3.4800 3.1100 3.3800 3.5500 3.0100 2.6600 -
P/RPS 11.84 10.46 10.42 11.14 9.57 27.40 21.28 -9.31%
  YoY % 13.19% 0.38% -6.46% 16.41% -65.07% 28.76% -
  Horiz. % 55.64% 49.15% 48.97% 52.35% 44.97% 128.76% 100.00%
P/EPS 28.28 64.84 55.92 65.58 35.89 31.35 27.52 0.45%
  YoY % -56.38% 15.95% -14.73% 82.72% 14.48% 13.92% -
  Horiz. % 102.76% 235.61% 203.20% 238.30% 130.41% 113.92% 100.00%
EY 3.54 1.54 1.79 1.52 2.79 3.19 3.63 -0.42%
  YoY % 129.87% -13.97% 17.76% -45.52% -12.54% -12.12% -
  Horiz. % 97.52% 42.42% 49.31% 41.87% 76.86% 87.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.39 0.33 0.31 0.44 0.52 0.43 0.41 -0.83%
  YoY % 18.18% 6.45% -29.55% -15.38% 20.93% 4.88% -
  Horiz. % 95.12% 80.49% 75.61% 107.32% 126.83% 104.88% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 31/05/17 26/05/16 29/05/15 23/05/14 30/05/13 29/05/12 -
Price 4.1200 3.2100 3.2700 3.1400 3.8000 3.1500 2.6800 -
P/RPS 11.61 9.65 10.95 10.35 10.24 28.67 21.44 -9.71%
  YoY % 20.31% -11.87% 5.80% 1.07% -64.28% 33.72% -
  Horiz. % 54.15% 45.01% 51.07% 48.27% 47.76% 133.72% 100.00%
P/EPS 27.74 59.81 58.80 60.92 38.41 32.81 27.72 0.01%
  YoY % -53.62% 1.72% -3.48% 58.60% 17.07% 18.36% -
  Horiz. % 100.07% 215.76% 212.12% 219.77% 138.56% 118.36% 100.00%
EY 3.60 1.67 1.70 1.64 2.60 3.05 3.61 -0.05%
  YoY % 115.57% -1.76% 3.66% -36.92% -14.75% -15.51% -
  Horiz. % 99.72% 46.26% 47.09% 45.43% 72.02% 84.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.39 0.31 0.32 0.41 0.55 0.45 0.42 -1.23%
  YoY % 25.81% -3.12% -21.95% -25.45% 22.22% 7.14% -
  Horiz. % 92.86% 73.81% 76.19% 97.62% 130.95% 107.14% 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. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
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. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

171  235  511  1393 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.80-0.01 
 IMPIANA 0.09+0.015 
 KNM 0.24+0.01 
 SKPRES-WB 0.2750.00 
 VS-WB 0.585+0.005 
 TFP 0.105-0.005 
 VIS 1.60+0.23 
 MINETEC-PR 0.0050.00 
 KAB 0.40-0.01 
 VIS-WB 0.83+0.08 
PARTNERS & BROKERS