Highlights

[KLUANG] YoY Quarter Result on 2016-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     -93.66%    YoY -     -88.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 12,293 9,537 10,449 10,072 10,249 9,927 1,520 41.66%
  YoY % 28.90% -8.73% 3.74% -1.73% 3.24% 553.09% -
  Horiz. % 808.75% 627.43% 687.43% 662.63% 674.28% 653.09% 100.00%
PBT 476 302 77 4,609 9,517 8,420 2,526 -24.27%
  YoY % 57.62% 292.21% -98.33% -51.57% 13.03% 233.33% -
  Horiz. % 18.84% 11.96% 3.05% 182.46% 376.76% 333.33% 100.00%
Tax -79 -278 -128 1,299 -1,278 5,978 -123 -7.11%
  YoY % 71.58% -117.19% -109.85% 201.64% -121.38% 4,960.16% -
  Horiz. % 64.23% 226.02% 104.07% -1,056.10% 1,039.02% -4,860.16% 100.00%
NP 397 24 -51 5,908 8,239 14,398 2,403 -25.91%
  YoY % 1,554.17% 147.06% -100.86% -28.29% -42.78% 499.17% -
  Horiz. % 16.52% 1.00% -2.12% 245.86% 342.86% 599.17% 100.00%
NP to SH -553 -700 282 2,394 3,742 6,085 2,403 -
  YoY % 21.00% -348.23% -88.22% -36.02% -38.50% 153.23% -
  Horiz. % -23.01% -29.13% 11.74% 99.63% 155.72% 253.23% 100.00%
Tax Rate 16.60 % 92.05 % 166.23 % -28.18 % 13.43 % -71.00 % 4.87 % 22.67%
  YoY % -81.97% -44.62% 689.89% -309.83% 118.92% -1,557.91% -
  Horiz. % 340.86% 1,890.14% 3,413.35% -578.64% 275.77% -1,457.91% 100.00%
Total Cost 11,896 9,513 10,500 4,164 2,010 -4,471 -883 -
  YoY % 25.05% -9.40% 152.16% 107.16% 144.96% -406.34% -
  Horiz. % -1,347.23% -1,077.35% -1,189.13% -471.57% -227.63% 506.34% 100.00%
Net Worth 687,538 676,003 629,192 643,122 445,002 404,902 386,834 10.05%
  YoY % 1.71% 7.44% -2.17% 44.52% 9.90% 4.67% -
  Horiz. % 177.73% 174.75% 162.65% 166.25% 115.04% 104.67% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 687,538 676,003 629,192 643,122 445,002 404,902 386,834 10.05%
  YoY % 1.71% 7.44% -2.17% 44.52% 9.90% 4.67% -
  Horiz. % 177.73% 174.75% 162.65% 166.25% 115.04% 104.67% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 60,168 60,225 0.80%
  YoY % 0.00% 0.00% 0.00% 0.00% 4.99% -0.10% -
  Horiz. % 104.89% 104.89% 104.89% 104.89% 104.89% 99.90% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.23 % 0.25 % -0.49 % 58.66 % 80.39 % 145.04 % 158.09 % -47.70%
  YoY % 1,192.00% 151.02% -100.84% -27.03% -44.57% -8.25% -
  Horiz. % 2.04% 0.16% -0.31% 37.11% 50.85% 91.75% 100.00%
ROE -0.08 % -0.10 % 0.04 % 0.37 % 0.84 % 1.50 % 0.62 % -
  YoY % 20.00% -350.00% -89.19% -55.95% -44.00% 141.94% -
  Horiz. % -12.90% -16.13% 6.45% 59.68% 135.48% 241.94% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.46 15.10 16.54 15.94 16.22 16.50 2.52 40.57%
  YoY % 28.87% -8.71% 3.76% -1.73% -1.70% 554.76% -
  Horiz. % 772.22% 599.21% 656.35% 632.54% 643.65% 654.76% 100.00%
EPS -0.88 -1.11 0.45 3.79 5.92 10.11 3.99 -
  YoY % 20.72% -346.67% -88.13% -35.98% -41.44% 153.38% -
  Horiz. % -22.06% -27.82% 11.28% 94.99% 148.37% 253.38% 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 10.8836 10.7010 9.9600 10.1805 7.0443 6.7295 6.4231 9.18%
  YoY % 1.71% 7.44% -2.17% 44.52% 4.68% 4.77% -
  Horiz. % 169.44% 166.60% 155.07% 158.50% 109.67% 104.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.46 15.10 16.54 15.94 16.22 15.71 2.41 41.62%
  YoY % 28.87% -8.71% 3.76% -1.73% 3.25% 551.87% -
  Horiz. % 807.47% 626.56% 686.31% 661.41% 673.03% 651.87% 100.00%
EPS -0.88 -1.11 0.45 3.79 5.92 9.63 3.80 -
  YoY % 20.72% -346.67% -88.13% -35.98% -38.53% 153.42% -
  Horiz. % -23.16% -29.21% 11.84% 99.74% 155.79% 253.42% 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 10.8836 10.7010 9.9600 10.1805 7.0443 6.4095 6.1235 10.06%
  YoY % 1.71% 7.44% -2.17% 44.52% 9.90% 4.67% -
  Horiz. % 177.73% 174.75% 162.65% 166.25% 115.04% 104.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 4.1100 3.2400 3.0000 3.1200 3.7000 3.1300 2.5000 -
P/RPS 21.12 21.46 18.14 19.57 22.81 18.97 99.06 -22.70%
  YoY % -1.58% 18.30% -7.31% -14.20% 20.24% -80.85% -
  Horiz. % 21.32% 21.66% 18.31% 19.76% 23.03% 19.15% 100.00%
P/EPS -469.51 -292.40 672.04 82.33 62.46 30.95 62.66 -
  YoY % -60.57% -143.51% 716.28% 31.81% 101.81% -50.61% -
  Horiz. % -749.30% -466.65% 1,072.52% 131.39% 99.68% 49.39% 100.00%
EY -0.21 -0.34 0.15 1.21 1.60 3.23 1.60 -
  YoY % 38.24% -326.67% -87.60% -24.38% -50.46% 101.87% -
  Horiz. % -13.12% -21.25% 9.38% 75.62% 100.00% 201.88% 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 0.38 0.30 0.30 0.31 0.53 0.47 0.39 -0.43%
  YoY % 26.67% 0.00% -3.23% -41.51% 12.77% 20.51% -
  Horiz. % 97.44% 76.92% 76.92% 79.49% 135.90% 120.51% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 30/08/17 30/08/16 28/08/15 28/08/14 30/08/13 28/08/12 -
Price 4.0200 3.5000 3.1900 2.9200 3.6000 3.3000 2.8500 -
P/RPS 20.66 23.18 19.29 18.31 22.19 20.00 112.92 -24.64%
  YoY % -10.87% 20.17% 5.35% -17.49% 10.95% -82.29% -
  Horiz. % 18.30% 20.53% 17.08% 16.22% 19.65% 17.71% 100.00%
P/EPS -459.22 -315.86 714.61 77.05 60.77 32.63 71.43 -
  YoY % -45.39% -144.20% 827.46% 26.79% 86.24% -54.32% -
  Horiz. % -642.90% -442.20% 1,000.43% 107.87% 85.08% 45.68% 100.00%
EY -0.22 -0.32 0.14 1.30 1.65 3.06 1.40 -
  YoY % 31.25% -328.57% -89.23% -21.21% -46.08% 118.57% -
  Horiz. % -15.71% -22.86% 10.00% 92.86% 117.86% 218.57% 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 0.37 0.33 0.32 0.29 0.51 0.49 0.44 -2.85%
  YoY % 12.12% 3.13% 10.34% -43.14% 4.08% 11.36% -
  Horiz. % 84.09% 75.00% 72.73% 65.91% 115.91% 111.36% 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.
 


 

261  244  519  1156 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.35+0.005 
 JAG 0.055+0.005 
 HSI-C5D 0.40-0.035 
 DAYANG 1.380.00 
 PERDANA 0.390.00 
 DYNACIA 0.090.00 
 HSI-C3V 0.105-0.035 
 FGV 1.19+0.07 
 HUAAN 0.26+0.005 
 DESTINI 0.33-0.015 
Partners & Brokers