Highlights

[KLUANG] YoY Quarter Result on 2012-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     -36.65%    YoY -     -43.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 10,072 10,249 9,927 1,520 1,920 1,416 1,644 35.25%
  YoY % -1.73% 3.24% 553.09% -20.83% 35.59% -13.87% -
  Horiz. % 612.65% 623.42% 603.83% 92.46% 116.79% 86.13% 100.00%
PBT 4,609 9,517 8,420 2,526 4,611 4,726 -1,690 -
  YoY % -51.57% 13.03% 233.33% -45.22% -2.43% 379.64% -
  Horiz. % -272.72% -563.14% -498.22% -149.47% -272.84% -279.64% 100.00%
Tax 1,299 -1,278 5,978 -123 -324 201 -83 -
  YoY % 201.64% -121.38% 4,960.16% 62.04% -261.19% 342.17% -
  Horiz. % -1,565.06% 1,539.76% -7,202.41% 148.19% 390.36% -242.17% 100.00%
NP 5,908 8,239 14,398 2,403 4,287 4,927 -1,773 -
  YoY % -28.29% -42.78% 499.17% -43.95% -12.99% 377.89% -
  Horiz. % -333.22% -464.69% -812.07% -135.53% -241.79% -277.89% 100.00%
NP to SH 2,394 3,742 6,085 2,403 4,287 4,927 -1,773 -
  YoY % -36.02% -38.50% 153.23% -43.95% -12.99% 377.89% -
  Horiz. % -135.03% -211.05% -343.20% -135.53% -241.79% -277.89% 100.00%
Tax Rate -28.18 % 13.43 % -71.00 % 4.87 % 7.03 % -4.25 % - % -
  YoY % -309.83% 118.92% -1,557.91% -30.73% 265.41% 0.00% -
  Horiz. % 663.06% -316.00% 1,670.59% -114.59% -165.41% 100.00% -
Total Cost 4,164 2,010 -4,471 -883 -2,367 -3,511 3,417 3.35%
  YoY % 107.16% 144.96% -406.34% 62.70% 32.58% -202.75% -
  Horiz. % 121.86% 58.82% -130.85% -25.84% -69.27% -102.75% 100.00%
Net Worth 643,122 445,002 404,902 386,834 392,007 376,653 330,433 11.73%
  YoY % 44.52% 9.90% 4.67% -1.32% 4.08% 13.99% -
  Horiz. % 194.63% 134.67% 122.54% 117.07% 118.63% 113.99% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 643,122 445,002 404,902 386,834 392,007 376,653 330,433 11.73%
  YoY % 44.52% 9.90% 4.67% -1.32% 4.08% 13.99% -
  Horiz. % 194.63% 134.67% 122.54% 117.07% 118.63% 113.99% 100.00%
NOSH 63,171 63,171 60,168 60,225 60,210 60,158 60,101 0.83%
  YoY % 0.00% 4.99% -0.10% 0.02% 0.09% 0.09% -
  Horiz. % 105.11% 105.11% 100.11% 100.21% 100.18% 100.09% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 58.66 % 80.39 % 145.04 % 158.09 % 223.28 % 347.95 % -107.85 % -
  YoY % -27.03% -44.57% -8.25% -29.20% -35.83% 422.62% -
  Horiz. % -54.39% -74.54% -134.48% -146.58% -207.03% -322.62% 100.00%
ROE 0.37 % 0.84 % 1.50 % 0.62 % 1.09 % 1.31 % -0.54 % -
  YoY % -55.95% -44.00% 141.94% -43.12% -16.79% 342.59% -
  Horiz. % -68.52% -155.56% -277.78% -114.81% -201.85% -242.59% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.94 16.22 16.50 2.52 3.19 2.35 2.74 34.09%
  YoY % -1.73% -1.70% 554.76% -21.00% 35.74% -14.23% -
  Horiz. % 581.75% 591.97% 602.19% 91.97% 116.42% 85.77% 100.00%
EPS 3.79 5.92 10.11 3.99 7.12 8.19 -2.95 -
  YoY % -35.98% -41.44% 153.38% -43.96% -13.06% 377.63% -
  Horiz. % -128.47% -200.68% -342.71% -135.25% -241.36% -277.63% 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 10.1805 7.0443 6.7295 6.4231 6.5106 6.2610 5.4979 10.81%
  YoY % 44.52% 4.68% 4.77% -1.34% 3.99% 13.88% -
  Horiz. % 185.17% 128.13% 122.40% 116.83% 118.42% 113.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.94 16.22 15.71 2.41 3.04 2.24 2.60 35.27%
  YoY % -1.73% 3.25% 551.87% -20.72% 35.71% -13.85% -
  Horiz. % 613.08% 623.85% 604.23% 92.69% 116.92% 86.15% 100.00%
EPS 3.79 5.92 9.63 3.80 6.79 7.80 -2.81 -
  YoY % -35.98% -38.53% 153.42% -44.04% -12.95% 377.58% -
  Horiz. % -134.88% -210.68% -342.70% -135.23% -241.64% -277.58% 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 10.1805 7.0443 6.4095 6.1235 6.2054 5.9624 5.2307 11.73%
  YoY % 44.52% 9.90% 4.67% -1.32% 4.08% 13.99% -
  Horiz. % 194.63% 134.67% 122.54% 117.07% 118.63% 113.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.1200 3.7000 3.1300 2.5000 2.6100 1.8800 1.9300 -
P/RPS 19.57 22.81 18.97 99.06 81.85 79.87 70.56 -19.24%
  YoY % -14.20% 20.24% -80.85% 21.03% 2.48% 13.19% -
  Horiz. % 27.74% 32.33% 26.88% 140.39% 116.00% 113.19% 100.00%
P/EPS 82.33 62.46 30.95 62.66 36.66 22.95 -65.42 -
  YoY % 31.81% 101.81% -50.61% 70.92% 59.74% 135.08% -
  Horiz. % -125.85% -95.48% -47.31% -95.78% -56.04% -35.08% 100.00%
EY 1.21 1.60 3.23 1.60 2.73 4.36 -1.53 -
  YoY % -24.38% -50.46% 101.87% -41.39% -37.39% 384.97% -
  Horiz. % -79.08% -104.58% -211.11% -104.58% -178.43% -284.97% 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 0.53 0.47 0.39 0.40 0.30 0.35 -2.00%
  YoY % -41.51% 12.77% 20.51% -2.50% 33.33% -14.29% -
  Horiz. % 88.57% 151.43% 134.29% 111.43% 114.29% 85.71% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 30/08/13 28/08/12 25/08/11 27/08/10 28/08/09 -
Price 2.9200 3.6000 3.3000 2.8500 2.5000 2.2500 2.2000 -
P/RPS 18.31 22.19 20.00 112.92 78.40 95.59 80.43 -21.85%
  YoY % -17.49% 10.95% -82.29% 44.03% -17.98% 18.85% -
  Horiz. % 22.77% 27.59% 24.87% 140.40% 97.48% 118.85% 100.00%
P/EPS 77.05 60.77 32.63 71.43 35.11 27.47 -74.58 -
  YoY % 26.79% 86.24% -54.32% 103.45% 27.81% 136.83% -
  Horiz. % -103.31% -81.48% -43.75% -95.78% -47.08% -36.83% 100.00%
EY 1.30 1.65 3.06 1.40 2.85 3.64 -1.34 -
  YoY % -21.21% -46.08% 118.57% -50.88% -21.70% 371.64% -
  Horiz. % -97.01% -123.13% -228.36% -104.48% -212.69% -271.64% 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 0.51 0.49 0.44 0.38 0.36 0.40 -5.22%
  YoY % -43.14% 4.08% 11.36% 15.79% 5.56% -10.00% -
  Horiz. % 72.50% 127.50% 122.50% 110.00% 95.00% 90.00% 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.
 


 

1888 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.700.00 
 UCREST 0.270.00 
 PINEAPP 0.300.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.140.00 
 BTECH 0.320.00 
 3A 0.960.00 
 M3TECH 0.050.00 
Partners & Brokers