Highlights

[KLUANG] YoY Cumulative Quarter Result on 2017-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -27.53%    YoY -     -36.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 22,613 29,105 25,293 24,593 24,448 27,830 23,945 -0.95%
  YoY % -22.31% 15.07% 2.85% 0.59% -12.15% 16.22% -
  Horiz. % 94.44% 121.55% 105.63% 102.71% 102.10% 116.22% 100.00%
PBT -1,186 14,436 5,751 5,413 10,162 25,309 17,330 -
  YoY % -108.22% 151.02% 6.24% -46.73% -59.85% 46.04% -
  Horiz. % -6.84% 83.30% 33.19% 31.23% 58.64% 146.04% 100.00%
Tax -13,532 -689 -1,201 -350 198 -2,996 4,960 -
  YoY % -1,864.01% 42.63% -243.14% -276.77% 106.61% -160.40% -
  Horiz. % -272.82% -13.89% -24.21% -7.06% 3.99% -60.40% 100.00%
NP -14,718 13,747 4,550 5,063 10,360 22,313 22,290 -
  YoY % -207.06% 202.13% -10.13% -51.13% -53.57% 0.10% -
  Horiz. % -66.03% 61.67% 20.41% 22.71% 46.48% 100.10% 100.00%
NP to SH -12,303 6,483 1,843 2,917 4,836 8,429 10,250 -
  YoY % -289.77% 251.76% -36.82% -39.68% -42.63% -17.77% -
  Horiz. % -120.03% 63.25% 17.98% 28.46% 47.18% 82.23% 100.00%
Tax Rate - % 4.77 % 20.88 % 6.47 % -1.95 % 11.84 % -28.62 % -
  YoY % 0.00% -77.16% 222.72% 431.79% -116.47% 141.37% -
  Horiz. % 0.00% -16.67% -72.96% -22.61% 6.81% -41.37% 100.00%
Total Cost 37,331 15,358 20,743 19,530 14,088 5,517 1,655 68.05%
  YoY % 143.07% -25.96% 6.21% 38.63% 155.36% 233.35% -
  Horiz. % 2,255.65% 927.98% 1,253.35% 1,180.06% 851.24% 333.35% 100.00%
Net Worth 676,464 687,538 676,003 629,192 643,122 445,002 405,132 8.92%
  YoY % -1.61% 1.71% 7.44% -2.17% 44.52% 9.84% -
  Horiz. % 166.97% 169.71% 166.86% 155.31% 158.74% 109.84% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 676,464 687,538 676,003 629,192 643,122 445,002 405,132 8.92%
  YoY % -1.61% 1.71% 7.44% -2.17% 44.52% 9.84% -
  Horiz. % 166.97% 169.71% 166.86% 155.31% 158.74% 109.84% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 60,202 0.81%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.93% -
  Horiz. % 104.93% 104.93% 104.93% 104.93% 104.93% 104.93% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -65.09 % 47.23 % 17.99 % 20.59 % 42.38 % 80.18 % 93.09 % -
  YoY % -237.81% 162.53% -12.63% -51.42% -47.14% -13.87% -
  Horiz. % -69.92% 50.74% 19.33% 22.12% 45.53% 86.13% 100.00%
ROE -1.82 % 0.94 % 0.27 % 0.46 % 0.75 % 1.89 % 2.53 % -
  YoY % -293.62% 248.15% -41.30% -38.67% -60.32% -25.30% -
  Horiz. % -71.94% 37.15% 10.67% 18.18% 29.64% 74.70% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 35.80 46.07 40.04 38.93 38.70 44.05 39.77 -1.74%
  YoY % -22.29% 15.06% 2.85% 0.59% -12.15% 10.76% -
  Horiz. % 90.02% 115.84% 100.68% 97.89% 97.31% 110.76% 100.00%
EPS -19.48 10.26 2.92 4.62 7.66 13.56 17.03 -
  YoY % -289.86% 251.37% -36.80% -39.69% -43.51% -20.38% -
  Horiz. % -114.39% 60.25% 17.15% 27.13% 44.98% 79.62% 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 10.7083 10.8836 10.7010 9.9600 10.1805 7.0443 6.7295 8.05%
  YoY % -1.61% 1.71% 7.44% -2.17% 44.52% 4.68% -
  Horiz. % 159.12% 161.73% 159.02% 148.01% 151.28% 104.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 35.80 46.07 40.04 38.93 38.70 44.05 37.90 -0.95%
  YoY % -22.29% 15.06% 2.85% 0.59% -12.15% 16.23% -
  Horiz. % 94.46% 121.56% 105.65% 102.72% 102.11% 116.23% 100.00%
EPS -19.48 10.26 2.92 4.62 7.66 13.56 16.23 -
  YoY % -289.86% 251.37% -36.80% -39.69% -43.51% -16.45% -
  Horiz. % -120.02% 63.22% 17.99% 28.47% 47.20% 83.55% 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 10.7083 10.8836 10.7010 9.9600 10.1805 7.0443 6.4132 8.92%
  YoY % -1.61% 1.71% 7.44% -2.17% 44.52% 9.84% -
  Horiz. % 166.97% 169.71% 166.86% 155.30% 158.74% 109.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.2500 4.1100 3.2400 3.0000 3.1200 3.7000 3.1300 -
P/RPS 9.08 8.92 8.09 7.71 8.06 8.40 7.87 2.41%
  YoY % 1.79% 10.26% 4.93% -4.34% -4.05% 6.73% -
  Horiz. % 115.37% 113.34% 102.80% 97.97% 102.41% 106.73% 100.00%
P/EPS -16.69 40.05 111.06 64.97 40.76 27.73 18.38 -
  YoY % -141.67% -63.94% 70.94% 59.40% 46.99% 50.87% -
  Horiz. % -90.81% 217.90% 604.24% 353.48% 221.76% 150.87% 100.00%
EY -5.99 2.50 0.90 1.54 2.45 3.61 5.44 -
  YoY % -339.60% 177.78% -41.56% -37.14% -32.13% -33.64% -
  Horiz. % -110.11% 45.96% 16.54% 28.31% 45.04% 66.36% 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 0.30 0.38 0.30 0.30 0.31 0.53 0.47 -7.21%
  YoY % -21.05% 26.67% 0.00% -3.23% -41.51% 12.77% -
  Horiz. % 63.83% 80.85% 63.83% 63.83% 65.96% 112.77% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 29/08/18 30/08/17 30/08/16 28/08/15 28/08/14 30/08/13 -
Price 3.5700 4.0200 3.5000 3.1900 2.9200 3.6000 3.3000 -
P/RPS 9.97 8.73 8.74 8.19 7.55 8.17 8.30 3.10%
  YoY % 14.20% -0.11% 6.72% 8.48% -7.59% -1.57% -
  Horiz. % 120.12% 105.18% 105.30% 98.67% 90.96% 98.43% 100.00%
P/EPS -18.33 39.17 119.97 69.08 38.14 26.98 19.38 -
  YoY % -146.80% -67.35% 73.67% 81.12% 41.36% 39.22% -
  Horiz. % -94.58% 202.12% 619.04% 356.45% 196.80% 139.22% 100.00%
EY -5.46 2.55 0.83 1.45 2.62 3.71 5.16 -
  YoY % -314.12% 207.23% -42.76% -44.66% -29.38% -28.10% -
  Horiz. % -105.81% 49.42% 16.09% 28.10% 50.78% 71.90% 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 0.33 0.37 0.33 0.32 0.29 0.51 0.49 -6.37%
  YoY % -10.81% 12.12% 3.13% 10.34% -43.14% 4.08% -
  Horiz. % 67.35% 75.51% 67.35% 65.31% 59.18% 104.08% 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
 
 

1936 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.220.00 
 KOTRA 2.800.00 
 UCREST 0.1550.00 
 PUC 0.1750.00 
 WILLOW 0.480.00 
 EAH-WE 0.010.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.4250.00 
 SIMEPLT-CP 0.080.00 
 BTECH 0.3250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers