Highlights

[KLUANG] YoY Quarter Result on 2014-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     483.78%    YoY -     -38.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 9,537 10,449 10,072 10,249 9,927 1,520 1,920 30.59%
  YoY % -8.73% 3.74% -1.73% 3.24% 553.09% -20.83% -
  Horiz. % 496.72% 544.22% 524.58% 533.80% 517.03% 79.17% 100.00%
PBT 302 77 4,609 9,517 8,420 2,526 4,611 -36.48%
  YoY % 292.21% -98.33% -51.57% 13.03% 233.33% -45.22% -
  Horiz. % 6.55% 1.67% 99.96% 206.40% 182.61% 54.78% 100.00%
Tax -278 -128 1,299 -1,278 5,978 -123 -324 -2.52%
  YoY % -117.19% -109.85% 201.64% -121.38% 4,960.16% 62.04% -
  Horiz. % 85.80% 39.51% -400.93% 394.44% -1,845.06% 37.96% 100.00%
NP 24 -51 5,908 8,239 14,398 2,403 4,287 -57.83%
  YoY % 147.06% -100.86% -28.29% -42.78% 499.17% -43.95% -
  Horiz. % 0.56% -1.19% 137.81% 192.19% 335.85% 56.05% 100.00%
NP to SH -700 282 2,394 3,742 6,085 2,403 4,287 -
  YoY % -348.23% -88.22% -36.02% -38.50% 153.23% -43.95% -
  Horiz. % -16.33% 6.58% 55.84% 87.29% 141.94% 56.05% 100.00%
Tax Rate 92.05 % 166.23 % -28.18 % 13.43 % -71.00 % 4.87 % 7.03 % 53.46%
  YoY % -44.62% 689.89% -309.83% 118.92% -1,557.91% -30.73% -
  Horiz. % 1,309.39% 2,364.58% -400.85% 191.04% -1,009.96% 69.27% 100.00%
Total Cost 9,513 10,500 4,164 2,010 -4,471 -883 -2,367 -
  YoY % -9.40% 152.16% 107.16% 144.96% -406.34% 62.70% -
  Horiz. % -401.90% -443.60% -175.92% -84.92% 188.89% 37.30% 100.00%
Net Worth 676,003 629,192 643,122 445,002 404,902 386,834 392,007 9.50%
  YoY % 7.44% -2.17% 44.52% 9.90% 4.67% -1.32% -
  Horiz. % 172.45% 160.51% 164.06% 113.52% 103.29% 98.68% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 676,003 629,192 643,122 445,002 404,902 386,834 392,007 9.50%
  YoY % 7.44% -2.17% 44.52% 9.90% 4.67% -1.32% -
  Horiz. % 172.45% 160.51% 164.06% 113.52% 103.29% 98.68% 100.00%
NOSH 63,171 63,171 63,171 63,171 60,168 60,225 60,210 0.80%
  YoY % 0.00% 0.00% 0.00% 4.99% -0.10% 0.02% -
  Horiz. % 104.92% 104.92% 104.92% 104.92% 99.93% 100.02% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 0.25 % -0.49 % 58.66 % 80.39 % 145.04 % 158.09 % 223.28 % -67.74%
  YoY % 151.02% -100.84% -27.03% -44.57% -8.25% -29.20% -
  Horiz. % 0.11% -0.22% 26.27% 36.00% 64.96% 70.80% 100.00%
ROE -0.10 % 0.04 % 0.37 % 0.84 % 1.50 % 0.62 % 1.09 % -
  YoY % -350.00% -89.19% -55.95% -44.00% 141.94% -43.12% -
  Horiz. % -9.17% 3.67% 33.94% 77.06% 137.61% 56.88% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 15.10 16.54 15.94 16.22 16.50 2.52 3.19 29.55%
  YoY % -8.71% 3.76% -1.73% -1.70% 554.76% -21.00% -
  Horiz. % 473.35% 518.50% 499.69% 508.46% 517.24% 79.00% 100.00%
EPS -1.11 0.45 3.79 5.92 10.11 3.99 7.12 -
  YoY % -346.67% -88.13% -35.98% -41.44% 153.38% -43.96% -
  Horiz. % -15.59% 6.32% 53.23% 83.15% 141.99% 56.04% 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 10.7010 9.9600 10.1805 7.0443 6.7295 6.4231 6.5106 8.63%
  YoY % 7.44% -2.17% 44.52% 4.68% 4.77% -1.34% -
  Horiz. % 164.36% 152.98% 156.37% 108.20% 103.36% 98.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 15.10 16.54 15.94 16.22 15.71 2.41 3.04 30.59%
  YoY % -8.71% 3.76% -1.73% 3.25% 551.87% -20.72% -
  Horiz. % 496.71% 544.08% 524.34% 533.55% 516.78% 79.28% 100.00%
EPS -1.11 0.45 3.79 5.92 9.63 3.80 6.79 -
  YoY % -346.67% -88.13% -35.98% -38.53% 153.42% -44.04% -
  Horiz. % -16.35% 6.63% 55.82% 87.19% 141.83% 55.96% 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 10.7010 9.9600 10.1805 7.0443 6.4095 6.1235 6.2054 9.50%
  YoY % 7.44% -2.17% 44.52% 9.90% 4.67% -1.32% -
  Horiz. % 172.45% 160.51% 164.06% 113.52% 103.29% 98.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.2400 3.0000 3.1200 3.7000 3.1300 2.5000 2.6100 -
P/RPS 21.46 18.14 19.57 22.81 18.97 99.06 81.85 -19.98%
  YoY % 18.30% -7.31% -14.20% 20.24% -80.85% 21.03% -
  Horiz. % 26.22% 22.16% 23.91% 27.87% 23.18% 121.03% 100.00%
P/EPS -292.40 672.04 82.33 62.46 30.95 62.66 36.66 -
  YoY % -143.51% 716.28% 31.81% 101.81% -50.61% 70.92% -
  Horiz. % -797.60% 1,833.17% 224.58% 170.38% 84.42% 170.92% 100.00%
EY -0.34 0.15 1.21 1.60 3.23 1.60 2.73 -
  YoY % -326.67% -87.60% -24.38% -50.46% 101.87% -41.39% -
  Horiz. % -12.45% 5.49% 44.32% 58.61% 118.32% 58.61% 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 0.30 0.31 0.53 0.47 0.39 0.40 -4.68%
  YoY % 0.00% -3.23% -41.51% 12.77% 20.51% -2.50% -
  Horiz. % 75.00% 75.00% 77.50% 132.50% 117.50% 97.50% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 30/08/16 28/08/15 28/08/14 30/08/13 28/08/12 25/08/11 -
Price 3.5000 3.1900 2.9200 3.6000 3.3000 2.8500 2.5000 -
P/RPS 23.18 19.29 18.31 22.19 20.00 112.92 78.40 -18.36%
  YoY % 20.17% 5.35% -17.49% 10.95% -82.29% 44.03% -
  Horiz. % 29.57% 24.60% 23.35% 28.30% 25.51% 144.03% 100.00%
P/EPS -315.86 714.61 77.05 60.77 32.63 71.43 35.11 -
  YoY % -144.20% 827.46% 26.79% 86.24% -54.32% 103.45% -
  Horiz. % -899.63% 2,035.35% 219.45% 173.08% 92.94% 203.45% 100.00%
EY -0.32 0.14 1.30 1.65 3.06 1.40 2.85 -
  YoY % -328.57% -89.23% -21.21% -46.08% 118.57% -50.88% -
  Horiz. % -11.23% 4.91% 45.61% 57.89% 107.37% 49.12% 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 0.32 0.29 0.51 0.49 0.44 0.38 -2.32%
  YoY % 3.13% 10.34% -43.14% 4.08% 11.36% 15.79% -
  Horiz. % 86.84% 84.21% 76.32% 134.21% 128.95% 115.79% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers