Highlights

[KLUANG] YoY Quarter Result on 2017-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -113.68%    YoY -     -348.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 10,614 12,293 9,537 10,449 10,072 10,249 9,927 1.12%
  YoY % -13.66% 28.90% -8.73% 3.74% -1.73% 3.24% -
  Horiz. % 106.92% 123.83% 96.07% 105.26% 101.46% 103.24% 100.00%
PBT 6,565 476 302 77 4,609 9,517 8,420 -4.06%
  YoY % 1,279.20% 57.62% 292.21% -98.33% -51.57% 13.03% -
  Horiz. % 77.97% 5.65% 3.59% 0.91% 54.74% 113.03% 100.00%
Tax -13,391 -79 -278 -128 1,299 -1,278 5,978 -
  YoY % -16,850.63% 71.58% -117.19% -109.85% 201.64% -121.38% -
  Horiz. % -224.00% -1.32% -4.65% -2.14% 21.73% -21.38% 100.00%
NP -6,826 397 24 -51 5,908 8,239 14,398 -
  YoY % -1,819.40% 1,554.17% 147.06% -100.86% -28.29% -42.78% -
  Horiz. % -47.41% 2.76% 0.17% -0.35% 41.03% 57.22% 100.00%
NP to SH -4,163 -553 -700 282 2,394 3,742 6,085 -
  YoY % -652.80% 21.00% -348.23% -88.22% -36.02% -38.50% -
  Horiz. % -68.41% -9.09% -11.50% 4.63% 39.34% 61.50% 100.00%
Tax Rate 203.98 % 16.60 % 92.05 % 166.23 % -28.18 % 13.43 % -71.00 % -
  YoY % 1,128.80% -81.97% -44.62% 689.89% -309.83% 118.92% -
  Horiz. % -287.30% -23.38% -129.65% -234.13% 39.69% -18.92% 100.00%
Total Cost 17,440 11,896 9,513 10,500 4,164 2,010 -4,471 -
  YoY % 46.60% 25.05% -9.40% 152.16% 107.16% 144.96% -
  Horiz. % -390.07% -266.07% -212.77% -234.85% -93.13% -44.96% 100.00%
Net Worth 676,464 687,538 676,003 629,192 643,122 445,002 404,902 8.93%
  YoY % -1.61% 1.71% 7.44% -2.17% 44.52% 9.90% -
  Horiz. % 167.07% 169.80% 166.95% 155.39% 158.83% 109.90% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 676,464 687,538 676,003 629,192 643,122 445,002 404,902 8.93%
  YoY % -1.61% 1.71% 7.44% -2.17% 44.52% 9.90% -
  Horiz. % 167.07% 169.80% 166.95% 155.39% 158.83% 109.90% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 60,168 0.81%
  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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -64.31 % 3.23 % 0.25 % -0.49 % 58.66 % 80.39 % 145.04 % -
  YoY % -2,091.02% 1,192.00% 151.02% -100.84% -27.03% -44.57% -
  Horiz. % -44.34% 2.23% 0.17% -0.34% 40.44% 55.43% 100.00%
ROE -0.62 % -0.08 % -0.10 % 0.04 % 0.37 % 0.84 % 1.50 % -
  YoY % -675.00% 20.00% -350.00% -89.19% -55.95% -44.00% -
  Horiz. % -41.33% -5.33% -6.67% 2.67% 24.67% 56.00% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 16.80 19.46 15.10 16.54 15.94 16.22 16.50 0.30%
  YoY % -13.67% 28.87% -8.71% 3.76% -1.73% -1.70% -
  Horiz. % 101.82% 117.94% 91.52% 100.24% 96.61% 98.30% 100.00%
EPS -6.59 -0.88 -1.11 0.45 3.79 5.92 10.11 -
  YoY % -648.86% 20.72% -346.67% -88.13% -35.98% -41.44% -
  Horiz. % -65.18% -8.70% -10.98% 4.45% 37.49% 58.56% 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 10.7083 10.8836 10.7010 9.9600 10.1805 7.0443 6.7295 8.05%
  YoY % -1.61% 1.71% 7.44% -2.17% 44.52% 4.68% -
  Horiz. % 159.12% 161.73% 159.02% 148.01% 151.28% 104.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 16.80 19.46 15.10 16.54 15.94 16.22 15.71 1.12%
  YoY % -13.67% 28.87% -8.71% 3.76% -1.73% 3.25% -
  Horiz. % 106.94% 123.87% 96.12% 105.28% 101.46% 103.25% 100.00%
EPS -6.59 -0.88 -1.11 0.45 3.79 5.92 9.63 -
  YoY % -648.86% 20.72% -346.67% -88.13% -35.98% -38.53% -
  Horiz. % -68.43% -9.14% -11.53% 4.67% 39.36% 61.47% 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 10.7083 10.8836 10.7010 9.9600 10.1805 7.0443 6.4095 8.93%
  YoY % -1.61% 1.71% 7.44% -2.17% 44.52% 9.90% -
  Horiz. % 167.07% 169.80% 166.96% 155.39% 158.83% 109.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.2500 4.1100 3.2400 3.0000 3.1200 3.7000 3.1300 -
P/RPS 19.34 21.12 21.46 18.14 19.57 22.81 18.97 0.32%
  YoY % -8.43% -1.58% 18.30% -7.31% -14.20% 20.24% -
  Horiz. % 101.95% 111.33% 113.13% 95.62% 103.16% 120.24% 100.00%
P/EPS -49.32 -469.51 -292.40 672.04 82.33 62.46 30.95 -
  YoY % 89.50% -60.57% -143.51% 716.28% 31.81% 101.81% -
  Horiz. % -159.35% -1,517.00% -944.75% 2,171.37% 266.01% 201.81% 100.00%
EY -2.03 -0.21 -0.34 0.15 1.21 1.60 3.23 -
  YoY % -866.67% 38.24% -326.67% -87.60% -24.38% -50.46% -
  Horiz. % -62.85% -6.50% -10.53% 4.64% 37.46% 49.54% 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 0.38 0.30 0.30 0.31 0.53 0.47 -7.21%
  YoY % -21.05% 26.67% 0.00% -3.23% -41.51% 12.77% -
  Horiz. % 63.83% 80.85% 63.83% 63.83% 65.96% 112.77% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 29/08/18 30/08/17 30/08/16 28/08/15 28/08/14 30/08/13 -
Price 3.5700 4.0200 3.5000 3.1900 2.9200 3.6000 3.3000 -
P/RPS 21.25 20.66 23.18 19.29 18.31 22.19 20.00 1.02%
  YoY % 2.86% -10.87% 20.17% 5.35% -17.49% 10.95% -
  Horiz. % 106.25% 103.30% 115.90% 96.45% 91.55% 110.95% 100.00%
P/EPS -54.17 -459.22 -315.86 714.61 77.05 60.77 32.63 -
  YoY % 88.20% -45.39% -144.20% 827.46% 26.79% 86.24% -
  Horiz. % -166.01% -1,407.36% -968.00% 2,190.04% 236.13% 186.24% 100.00%
EY -1.85 -0.22 -0.32 0.14 1.30 1.65 3.06 -
  YoY % -740.91% 31.25% -328.57% -89.23% -21.21% -46.08% -
  Horiz. % -60.46% -7.19% -10.46% 4.58% 42.48% 53.92% 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 0.37 0.33 0.32 0.29 0.51 0.49 -6.37%
  YoY % -10.81% 12.12% 3.13% 10.34% -43.14% 4.08% -
  Horiz. % 67.35% 75.51% 67.35% 65.31% 59.18% 104.08% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers