Highlights

[KLUANG] YoY Annualized Quarter Result on 2016-03-31 [#3]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     196.73%    YoY -     7.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 15,998 22,416 21,008 18,858 19,168 23,441 6,610 15.86%
  YoY % -28.63% 6.70% 11.40% -1.61% -18.23% 254.60% -
  Horiz. % 242.01% 339.09% 317.79% 285.28% 289.96% 354.60% 100.00%
PBT -10,334 18,613 7,265 7,114 7,404 21,056 6,282 -
  YoY % -155.52% 156.19% 2.12% -3.91% -64.84% 235.14% -
  Horiz. % -164.49% 296.26% 115.64% 113.24% 117.85% 335.14% 100.00%
Tax -188 -813 -1,230 -296 -1,468 -2,290 -506 -15.22%
  YoY % 76.89% 33.91% -315.77% 79.84% 35.91% -352.11% -
  Horiz. % 37.11% 160.53% 242.90% 58.42% 289.74% 452.11% 100.00%
NP -10,522 17,800 6,034 6,818 5,936 18,765 5,776 -
  YoY % -159.12% 194.96% -11.50% 14.87% -68.37% 224.88% -
  Horiz. % -182.18% 308.17% 104.48% 118.05% 102.77% 324.88% 100.00%
NP to SH -10,853 9,381 3,390 3,513 3,256 6,249 5,776 -
  YoY % -215.69% 176.68% -3.49% 7.90% -47.90% 8.19% -
  Horiz. % -187.90% 162.42% 58.70% 60.83% 56.37% 108.19% 100.00%
Tax Rate - % 4.37 % 16.94 % 4.16 % 19.83 % 10.88 % 8.06 % -
  YoY % 0.00% -74.20% 307.21% -79.02% 82.26% 34.99% -
  Horiz. % 0.00% 54.22% 210.17% 51.61% 246.03% 134.99% 100.00%
Total Cost 26,521 4,616 14,973 12,040 13,232 4,676 834 77.92%
  YoY % 474.55% -69.17% 24.36% -9.01% 182.98% 460.22% -
  Horiz. % 3,177.48% 553.04% 1,793.93% 1,442.49% 1,585.30% 560.22% 100.00%
Net Worth 677,266 675,820 658,075 638,586 480,056 432,702 424,072 8.11%
  YoY % 0.21% 2.70% 3.05% 33.02% 10.94% 2.04% -
  Horiz. % 159.71% 159.36% 155.18% 150.58% 113.20% 102.04% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 677,266 675,820 658,075 638,586 480,056 432,702 424,072 8.11%
  YoY % 0.21% 2.70% 3.05% 33.02% 10.94% 2.04% -
  Horiz. % 159.71% 159.36% 155.18% 150.58% 113.20% 102.04% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 60,166 0.82%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.99% -
  Horiz. % 104.99% 104.99% 104.99% 104.99% 104.99% 104.99% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -65.77 % 79.41 % 28.73 % 36.16 % 30.97 % 80.05 % 87.37 % -
  YoY % -182.82% 176.40% -20.55% 16.76% -61.31% -8.38% -
  Horiz. % -75.28% 90.89% 32.88% 41.39% 35.45% 91.62% 100.00%
ROE -1.60 % 1.39 % 0.52 % 0.55 % 0.68 % 1.44 % 1.36 % -
  YoY % -215.11% 167.31% -5.45% -19.12% -52.78% 5.88% -
  Horiz. % -117.65% 102.21% 38.24% 40.44% 50.00% 105.88% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 25.33 35.48 33.26 29.85 30.34 37.11 10.99 14.92%
  YoY % -28.61% 6.67% 11.42% -1.62% -18.24% 237.67% -
  Horiz. % 230.48% 322.84% 302.64% 271.61% 276.07% 337.67% 100.00%
EPS -17.19 14.85 5.37 5.56 5.16 10.11 9.60 -
  YoY % -215.76% 176.54% -3.42% 7.75% -48.96% 5.31% -
  Horiz. % -179.06% 154.69% 55.94% 57.92% 53.75% 105.31% 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 10.7210 10.6981 10.4172 10.1087 7.5992 6.8496 7.0483 7.24%
  YoY % 0.21% 2.70% 3.05% 33.02% 10.94% -2.82% -
  Horiz. % 152.11% 151.78% 147.80% 143.42% 107.82% 97.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 25.33 35.48 33.26 29.85 30.34 37.11 10.46 15.87%
  YoY % -28.61% 6.67% 11.42% -1.62% -18.24% 254.78% -
  Horiz. % 242.16% 339.20% 317.97% 285.37% 290.06% 354.78% 100.00%
EPS -17.19 14.85 5.37 5.56 5.16 10.11 9.14 -
  YoY % -215.76% 176.54% -3.42% 7.75% -48.96% 10.61% -
  Horiz. % -188.07% 162.47% 58.75% 60.83% 56.46% 110.61% 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 10.7210 10.6981 10.4172 10.1087 7.5992 6.8496 6.7130 8.11%
  YoY % 0.21% 2.70% 3.05% 33.02% 10.94% 2.03% -
  Horiz. % 159.71% 159.36% 155.18% 150.58% 113.20% 102.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.3300 4.2000 3.4800 3.1100 3.3800 3.5500 3.0100 -
P/RPS 13.15 11.84 10.46 10.42 11.14 9.57 27.40 -11.51%
  YoY % 11.06% 13.19% 0.38% -6.46% 16.41% -65.07% -
  Horiz. % 47.99% 43.21% 38.18% 38.03% 40.66% 34.93% 100.00%
P/EPS -19.38 28.28 64.84 55.92 65.58 35.89 31.35 -
  YoY % -168.53% -56.38% 15.95% -14.73% 82.72% 14.48% -
  Horiz. % -61.82% 90.21% 206.83% 178.37% 209.19% 114.48% 100.00%
EY -5.16 3.54 1.54 1.79 1.52 2.79 3.19 -
  YoY % -245.76% 129.87% -13.97% 17.76% -45.52% -12.54% -
  Horiz. % -161.76% 110.97% 48.28% 56.11% 47.65% 87.46% 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 0.31 0.39 0.33 0.31 0.44 0.52 0.43 -5.31%
  YoY % -20.51% 18.18% 6.45% -29.55% -15.38% 20.93% -
  Horiz. % 72.09% 90.70% 76.74% 72.09% 102.33% 120.93% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 28/05/18 31/05/17 26/05/16 29/05/15 23/05/14 30/05/13 -
Price 3.1300 4.1200 3.2100 3.2700 3.1400 3.8000 3.1500 -
P/RPS 12.36 11.61 9.65 10.95 10.35 10.24 28.67 -13.08%
  YoY % 6.46% 20.31% -11.87% 5.80% 1.07% -64.28% -
  Horiz. % 43.11% 40.50% 33.66% 38.19% 36.10% 35.72% 100.00%
P/EPS -18.22 27.74 59.81 58.80 60.92 38.41 32.81 -
  YoY % -165.68% -53.62% 1.72% -3.48% 58.60% 17.07% -
  Horiz. % -55.53% 84.55% 182.29% 179.21% 185.68% 117.07% 100.00%
EY -5.49 3.60 1.67 1.70 1.64 2.60 3.05 -
  YoY % -252.50% 115.57% -1.76% 3.66% -36.92% -14.75% -
  Horiz. % -180.00% 118.03% 54.75% 55.74% 53.77% 85.25% 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 0.29 0.39 0.31 0.32 0.41 0.55 0.45 -7.06%
  YoY % -25.64% 25.81% -3.12% -21.95% -25.45% 22.22% -
  Horiz. % 64.44% 86.67% 68.89% 71.11% 91.11% 122.22% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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