Highlights

[KLUANG] YoY Cumulative 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 -     245.10%    YoY -     7.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 11,999 16,812 15,756 14,144 14,376 17,581 4,958 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 -7,751 13,960 5,449 5,336 5,553 15,792 4,712 -
  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 -141 -610 -923 -222 -1,101 -1,718 -380 -15.22%
  YoY % 76.89% 33.91% -315.77% 79.84% 35.91% -352.11% -
  Horiz. % 37.11% 160.53% 242.89% 58.42% 289.74% 452.11% 100.00%
NP -7,892 13,350 4,526 5,114 4,452 14,074 4,332 -
  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 -8,140 7,036 2,543 2,635 2,442 4,687 4,332 -
  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 19,891 3,462 11,230 9,030 9,924 3,507 626 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 -1.20 % 1.04 % 0.39 % 0.41 % 0.51 % 1.08 % 1.02 % -
  YoY % -215.38% 166.67% -4.88% -19.61% -52.78% 5.88% -
  Horiz. % -117.65% 101.96% 38.24% 40.20% 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 18.99 26.61 24.94 22.39 22.76 27.83 8.24 14.92%
  YoY % -28.64% 6.70% 11.39% -1.63% -18.22% 237.74% -
  Horiz. % 230.46% 322.94% 302.67% 271.72% 276.21% 337.74% 100.00%
EPS -12.89 11.14 4.03 4.17 3.87 7.58 7.20 -
  YoY % -215.71% 176.43% -3.36% 7.75% -48.94% 5.28% -
  Horiz. % -179.03% 154.72% 55.97% 57.92% 53.75% 105.28% 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 10.7210 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 18.99 26.61 24.94 22.39 22.76 27.83 7.85 15.85%
  YoY % -28.64% 6.70% 11.39% -1.63% -18.22% 254.52% -
  Horiz. % 241.91% 338.98% 317.71% 285.22% 289.94% 354.52% 100.00%
EPS -12.89 11.14 4.03 4.17 3.87 7.58 6.86 -
  YoY % -215.71% 176.43% -3.36% 7.75% -48.94% 10.50% -
  Horiz. % -187.90% 162.39% 58.75% 60.79% 56.41% 110.50% 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 17.53 15.78 13.95 13.89 14.85 12.76 36.53 -11.51%
  YoY % 11.09% 13.12% 0.43% -6.46% 16.38% -65.07% -
  Horiz. % 47.99% 43.20% 38.19% 38.02% 40.65% 34.93% 100.00%
P/EPS -25.84 37.71 86.45 74.56 87.44 47.85 41.81 -
  YoY % -168.52% -56.38% 15.95% -14.73% 82.74% 14.45% -
  Horiz. % -61.80% 90.19% 206.77% 178.33% 209.14% 114.45% 100.00%
EY -3.87 2.65 1.16 1.34 1.14 2.09 2.39 -
  YoY % -246.04% 128.45% -13.43% 17.54% -45.45% -12.55% -
  Horiz. % -161.92% 110.88% 48.54% 56.07% 47.70% 87.45% 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 16.48 15.48 12.87 14.60 13.80 13.65 38.23 -13.08%
  YoY % 6.46% 20.28% -11.85% 5.80% 1.10% -64.30% -
  Horiz. % 43.11% 40.49% 33.66% 38.19% 36.10% 35.70% 100.00%
P/EPS -24.29 36.99 79.74 78.40 81.23 51.22 43.75 -
  YoY % -165.67% -53.61% 1.71% -3.48% 58.59% 17.07% -
  Horiz. % -55.52% 84.55% 182.26% 179.20% 185.67% 117.07% 100.00%
EY -4.12 2.70 1.25 1.28 1.23 1.95 2.29 -
  YoY % -252.59% 116.00% -2.34% 4.07% -36.92% -14.85% -
  Horiz. % -179.91% 117.90% 54.59% 55.90% 53.71% 85.15% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS