Highlights

[KLUANG] YoY Quarter Result on 2013-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     1,010.93%    YoY -     153.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 10,449 10,072 10,249 9,927 1,520 1,920 1,416 39.49%
  YoY % 3.74% -1.73% 3.24% 553.09% -20.83% 35.59% -
  Horiz. % 737.92% 711.30% 723.80% 701.06% 107.34% 135.59% 100.00%
PBT 77 4,609 9,517 8,420 2,526 4,611 4,726 -49.62%
  YoY % -98.33% -51.57% 13.03% 233.33% -45.22% -2.43% -
  Horiz. % 1.63% 97.52% 201.38% 178.16% 53.45% 97.57% 100.00%
Tax -128 1,299 -1,278 5,978 -123 -324 201 -
  YoY % -109.85% 201.64% -121.38% 4,960.16% 62.04% -261.19% -
  Horiz. % -63.68% 646.27% -635.82% 2,974.13% -61.19% -161.19% 100.00%
NP -51 5,908 8,239 14,398 2,403 4,287 4,927 -
  YoY % -100.86% -28.29% -42.78% 499.17% -43.95% -12.99% -
  Horiz. % -1.04% 119.91% 167.22% 292.23% 48.77% 87.01% 100.00%
NP to SH 282 2,394 3,742 6,085 2,403 4,287 4,927 -37.89%
  YoY % -88.22% -36.02% -38.50% 153.23% -43.95% -12.99% -
  Horiz. % 5.72% 48.59% 75.95% 123.50% 48.77% 87.01% 100.00%
Tax Rate 166.23 % -28.18 % 13.43 % -71.00 % 4.87 % 7.03 % -4.25 % -
  YoY % 689.89% -309.83% 118.92% -1,557.91% -30.73% 265.41% -
  Horiz. % -3,911.29% 663.06% -316.00% 1,670.59% -114.59% -165.41% 100.00%
Total Cost 10,500 4,164 2,010 -4,471 -883 -2,367 -3,511 -
  YoY % 152.16% 107.16% 144.96% -406.34% 62.70% 32.58% -
  Horiz. % -299.06% -118.60% -57.25% 127.34% 25.15% 67.42% 100.00%
Net Worth 629,192 643,122 445,002 404,902 386,834 392,007 376,653 8.92%
  YoY % -2.17% 44.52% 9.90% 4.67% -1.32% 4.08% -
  Horiz. % 167.05% 170.75% 118.15% 107.50% 102.70% 104.08% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 629,192 643,122 445,002 404,902 386,834 392,007 376,653 8.92%
  YoY % -2.17% 44.52% 9.90% 4.67% -1.32% 4.08% -
  Horiz. % 167.05% 170.75% 118.15% 107.50% 102.70% 104.08% 100.00%
NOSH 63,171 63,171 63,171 60,168 60,225 60,210 60,158 0.82%
  YoY % 0.00% 0.00% 4.99% -0.10% 0.02% 0.09% -
  Horiz. % 105.01% 105.01% 105.01% 100.02% 100.11% 100.09% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -0.49 % 58.66 % 80.39 % 145.04 % 158.09 % 223.28 % 347.95 % -
  YoY % -100.84% -27.03% -44.57% -8.25% -29.20% -35.83% -
  Horiz. % -0.14% 16.86% 23.10% 41.68% 45.43% 64.17% 100.00%
ROE 0.04 % 0.37 % 0.84 % 1.50 % 0.62 % 1.09 % 1.31 % -44.06%
  YoY % -89.19% -55.95% -44.00% 141.94% -43.12% -16.79% -
  Horiz. % 3.05% 28.24% 64.12% 114.50% 47.33% 83.21% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.54 15.94 16.22 16.50 2.52 3.19 2.35 38.39%
  YoY % 3.76% -1.73% -1.70% 554.76% -21.00% 35.74% -
  Horiz. % 703.83% 678.30% 690.21% 702.13% 107.23% 135.74% 100.00%
EPS 0.45 3.79 5.92 10.11 3.99 7.12 8.19 -38.31%
  YoY % -88.13% -35.98% -41.44% 153.38% -43.96% -13.06% -
  Horiz. % 5.49% 46.28% 72.28% 123.44% 48.72% 86.94% 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 9.9600 10.1805 7.0443 6.7295 6.4231 6.5106 6.2610 8.04%
  YoY % -2.17% 44.52% 4.68% 4.77% -1.34% 3.99% -
  Horiz. % 159.08% 162.60% 112.51% 107.48% 102.59% 103.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.54 15.94 16.22 15.71 2.41 3.04 2.24 39.50%
  YoY % 3.76% -1.73% 3.25% 551.87% -20.72% 35.71% -
  Horiz. % 738.39% 711.61% 724.11% 701.34% 107.59% 135.71% 100.00%
EPS 0.45 3.79 5.92 9.63 3.80 6.79 7.80 -37.81%
  YoY % -88.13% -35.98% -38.53% 153.42% -44.04% -12.95% -
  Horiz. % 5.77% 48.59% 75.90% 123.46% 48.72% 87.05% 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 9.9600 10.1805 7.0443 6.4095 6.1235 6.2054 5.9624 8.92%
  YoY % -2.17% 44.52% 9.90% 4.67% -1.32% 4.08% -
  Horiz. % 167.05% 170.75% 118.15% 107.50% 102.70% 104.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.0000 3.1200 3.7000 3.1300 2.5000 2.6100 1.8800 -
P/RPS 18.14 19.57 22.81 18.97 99.06 81.85 79.87 -21.87%
  YoY % -7.31% -14.20% 20.24% -80.85% 21.03% 2.48% -
  Horiz. % 22.71% 24.50% 28.56% 23.75% 124.03% 102.48% 100.00%
P/EPS 672.04 82.33 62.46 30.95 62.66 36.66 22.95 75.47%
  YoY % 716.28% 31.81% 101.81% -50.61% 70.92% 59.74% -
  Horiz. % 2,928.28% 358.74% 272.16% 134.86% 273.03% 159.74% 100.00%
EY 0.15 1.21 1.60 3.23 1.60 2.73 4.36 -42.94%
  YoY % -87.60% -24.38% -50.46% 101.87% -41.39% -37.39% -
  Horiz. % 3.44% 27.75% 36.70% 74.08% 36.70% 62.61% 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 0.31 0.53 0.47 0.39 0.40 0.30 -
  YoY % -3.23% -41.51% 12.77% 20.51% -2.50% 33.33% -
  Horiz. % 100.00% 103.33% 176.67% 156.67% 130.00% 133.33% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 28/08/14 30/08/13 28/08/12 25/08/11 27/08/10 -
Price 3.1900 2.9200 3.6000 3.3000 2.8500 2.5000 2.2500 -
P/RPS 19.29 18.31 22.19 20.00 112.92 78.40 95.59 -23.39%
  YoY % 5.35% -17.49% 10.95% -82.29% 44.03% -17.98% -
  Horiz. % 20.18% 19.15% 23.21% 20.92% 118.13% 82.02% 100.00%
P/EPS 714.61 77.05 60.77 32.63 71.43 35.11 27.47 72.05%
  YoY % 827.46% 26.79% 86.24% -54.32% 103.45% 27.81% -
  Horiz. % 2,601.42% 280.49% 221.22% 118.78% 260.03% 127.81% 100.00%
EY 0.14 1.30 1.65 3.06 1.40 2.85 3.64 -41.87%
  YoY % -89.23% -21.21% -46.08% 118.57% -50.88% -21.70% -
  Horiz. % 3.85% 35.71% 45.33% 84.07% 38.46% 78.30% 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 0.32 0.29 0.51 0.49 0.44 0.38 0.36 -1.94%
  YoY % 10.34% -43.14% 4.08% 11.36% 15.79% 5.56% -
  Horiz. % 88.89% 80.56% 141.67% 136.11% 122.22% 105.56% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers