Highlights

[KLUANG] YoY Cumulative 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 -     -22.79%    YoY -     -47.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 16,812 15,756 14,144 14,376 17,581 4,958 5,643 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 13,960 5,449 5,336 5,553 15,792 4,712 4,905 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 -610 -923 -222 -1,101 -1,718 -380 -541 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 13,350 4,526 5,114 4,452 14,074 4,332 4,364 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 7,036 2,543 2,635 2,442 4,687 4,332 4,364 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 3,462 11,230 9,030 9,924 3,507 626 1,279 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 1.04 % 0.39 % 0.41 % 0.51 % 1.08 % 1.02 % 1.13 % -1.37%
  YoY % 166.67% -4.88% -19.61% -52.78% 5.88% -9.73% -
  Horiz. % 92.04% 34.51% 36.28% 45.13% 95.58% 90.27% 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 26.61 24.94 22.39 22.76 27.83 8.24 9.37 18.99%
  YoY % 6.70% 11.39% -1.63% -18.22% 237.74% -12.06% -
  Horiz. % 283.99% 266.17% 238.95% 242.90% 297.01% 87.94% 100.00%
EPS 11.14 4.03 4.17 3.87 7.58 7.20 7.25 7.42%
  YoY % 176.43% -3.36% 7.75% -48.94% 5.28% -0.69% -
  Horiz. % 153.66% 55.59% 57.52% 53.38% 104.55% 99.31% 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 10.6981 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 26.61 24.94 22.39 22.76 27.83 7.85 8.93 19.95%
  YoY % 6.70% 11.39% -1.63% -18.22% 254.52% -12.09% -
  Horiz. % 297.98% 279.28% 250.73% 254.87% 311.65% 87.91% 100.00%
EPS 11.14 4.03 4.17 3.87 7.58 6.86 6.91 8.28%
  YoY % 176.43% -3.36% 7.75% -48.94% 10.50% -0.72% -
  Horiz. % 161.22% 58.32% 60.35% 56.01% 109.70% 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 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 15.78 13.95 13.89 14.85 12.76 36.53 28.37 -9.31%
  YoY % 13.12% 0.43% -6.46% 16.38% -65.07% 28.76% -
  Horiz. % 55.62% 49.17% 48.96% 52.34% 44.98% 128.76% 100.00%
P/EPS 37.71 86.45 74.56 87.44 47.85 41.81 36.69 0.46%
  YoY % -56.38% 15.95% -14.73% 82.74% 14.45% 13.95% -
  Horiz. % 102.78% 235.62% 203.22% 238.32% 130.42% 113.95% 100.00%
EY 2.65 1.16 1.34 1.14 2.09 2.39 2.73 -0.49%
  YoY % 128.45% -13.43% 17.54% -45.45% -12.55% -12.45% -
  Horiz. % 97.07% 42.49% 49.08% 41.76% 76.56% 87.55% 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 15.48 12.87 14.60 13.80 13.65 38.23 28.59 -9.72%
  YoY % 20.28% -11.85% 5.80% 1.10% -64.30% 33.72% -
  Horiz. % 54.14% 45.02% 51.07% 48.27% 47.74% 133.72% 100.00%
P/EPS 36.99 79.74 78.40 81.23 51.22 43.75 36.97 0.01%
  YoY % -53.61% 1.71% -3.48% 58.59% 17.07% 18.34% -
  Horiz. % 100.05% 215.69% 212.06% 219.72% 138.54% 118.34% 100.00%
EY 2.70 1.25 1.28 1.23 1.95 2.29 2.71 -0.06%
  YoY % 116.00% -2.34% 4.07% -36.92% -14.85% -15.50% -
  Horiz. % 99.63% 46.13% 47.23% 45.39% 71.96% 84.50% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers