Highlights

[KLUANG] YoY Quarter Result on 2010-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     -10.66%    YoY -     79.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 6,062 1,614 1,889 1,321 1,380 1,947 2,020 20.08%
  YoY % 275.59% -14.56% 43.00% -4.28% -29.12% -3.61% -
  Horiz. % 300.10% 79.90% 93.51% 65.40% 68.32% 96.39% 100.00%
PBT 6,716 3,237 -135 4,567 2,541 -421 5,147 4.53%
  YoY % 107.48% 2,497.78% -102.96% 79.73% 703.56% -108.18% -
  Horiz. % 130.48% 62.89% -2.62% 88.73% 49.37% -8.18% 100.00%
Tax -448 -141 -199 -165 -85 -156 -252 10.05%
  YoY % -217.73% 29.15% -20.61% -94.12% 45.51% 38.10% -
  Horiz. % 177.78% 55.95% 78.97% 65.48% 33.73% 61.90% 100.00%
NP 6,268 3,096 -334 4,402 2,456 -577 4,895 4.20%
  YoY % 102.45% 1,026.95% -107.59% 79.23% 525.65% -111.79% -
  Horiz. % 128.05% 63.25% -6.82% 89.93% 50.17% -11.79% 100.00%
NP to SH 3,133 3,096 -334 4,402 2,456 -577 4,895 -7.16%
  YoY % 1.20% 1,026.95% -107.59% 79.23% 525.65% -111.79% -
  Horiz. % 64.00% 63.25% -6.82% 89.93% 50.17% -11.79% 100.00%
Tax Rate 6.67 % 4.36 % - % 3.61 % 3.35 % - % 4.90 % 5.27%
  YoY % 52.98% 0.00% 0.00% 7.76% 0.00% 0.00% -
  Horiz. % 136.12% 88.98% 0.00% 73.67% 68.37% 0.00% 100.00%
Total Cost -206 -1,482 2,223 -3,081 -1,076 2,524 -2,875 -35.53%
  YoY % 86.10% -166.67% 172.15% -186.34% -142.63% 187.79% -
  Horiz. % 7.17% 51.55% -77.32% 107.17% 37.43% -87.79% 100.00%
Net Worth 426,470 404,521 373,685 379,372 355,156 349,746 365,884 2.58%
  YoY % 5.43% 8.25% -1.50% 6.82% 1.55% -4.41% -
  Horiz. % 116.56% 110.56% 102.13% 103.69% 97.07% 95.59% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 680 686 - - 1,123 - -
  YoY % 0.00% -0.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.56% 61.05% 0.00% 0.00% 100.00% -
Div Payout % - % 21.98 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 426,470 404,521 373,685 379,372 355,156 349,746 365,884 2.58%
  YoY % 5.43% 8.25% -1.50% 6.82% 1.55% -4.41% -
  Horiz. % 116.56% 110.56% 102.13% 103.69% 97.07% 95.59% 100.00%
NOSH 60,173 60,233 60,727 60,218 60,196 60,104 60,209 -0.01%
  YoY % -0.10% -0.81% 0.84% 0.04% 0.15% -0.17% -
  Horiz. % 99.94% 100.04% 100.86% 100.02% 99.98% 99.83% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 103.40 % 191.82 % -17.68 % 333.23 % 177.97 % -29.64 % 242.33 % -13.22%
  YoY % -46.10% 1,184.95% -105.31% 87.24% 700.44% -112.23% -
  Horiz. % 42.67% 79.16% -7.30% 137.51% 73.44% -12.23% 100.00%
ROE 0.73 % 0.77 % -0.09 % 1.16 % 0.69 % -0.16 % 1.34 % -9.62%
  YoY % -5.19% 955.56% -107.76% 68.12% 531.25% -111.94% -
  Horiz. % 54.48% 57.46% -6.72% 86.57% 51.49% -11.94% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 10.07 2.68 3.11 2.19 2.29 3.24 3.35 20.11%
  YoY % 275.75% -13.83% 42.01% -4.37% -29.32% -3.28% -
  Horiz. % 300.60% 80.00% 92.84% 65.37% 68.36% 96.72% 100.00%
EPS 5.21 5.14 -0.55 7.31 4.08 -0.96 8.13 -7.14%
  YoY % 1.36% 1,034.55% -107.52% 79.17% 525.00% -111.81% -
  Horiz. % 64.08% 63.22% -6.77% 89.91% 50.18% -11.81% 100.00%
DPS 0.00 1.13 1.13 0.00 0.00 1.87 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.43% 60.43% 0.00% 0.00% 100.00% -
NAPS 7.0874 6.7159 6.1535 6.2999 5.9000 5.8190 6.0769 2.59%
  YoY % 5.53% 9.14% -2.32% 6.78% 1.39% -4.24% -
  Horiz. % 116.63% 110.52% 101.26% 103.67% 97.09% 95.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.60 2.55 2.99 2.09 2.18 3.08 3.20 20.07%
  YoY % 276.47% -14.72% 43.06% -4.13% -29.22% -3.75% -
  Horiz. % 300.00% 79.69% 93.44% 65.31% 68.12% 96.25% 100.00%
EPS 4.96 4.90 -0.53 6.97 3.89 -0.91 7.75 -7.16%
  YoY % 1.22% 1,024.53% -107.60% 79.18% 527.47% -111.74% -
  Horiz. % 64.00% 63.23% -6.84% 89.94% 50.19% -11.74% 100.00%
DPS 0.00 1.08 1.09 0.00 0.00 1.78 0.00 -
  YoY % 0.00% -0.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.67% 61.24% 0.00% 0.00% 100.00% -
NAPS 6.7509 6.4035 5.9154 6.0054 5.6221 5.5364 5.7919 2.58%
  YoY % 5.43% 8.25% -1.50% 6.82% 1.55% -4.41% -
  Horiz. % 116.56% 110.56% 102.13% 103.69% 97.07% 95.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.6600 2.8700 2.4000 2.2000 2.2800 2.3000 2.6900 -
P/RPS 36.33 107.11 77.15 100.29 99.45 71.00 80.18 -12.35%
  YoY % -66.08% 38.83% -23.07% 0.84% 40.07% -11.45% -
  Horiz. % 45.31% 133.59% 96.22% 125.08% 124.03% 88.55% 100.00%
P/EPS 70.29 55.84 -436.36 30.10 55.88 -239.58 33.09 13.37%
  YoY % 25.88% 112.80% -1,549.70% -46.13% 123.32% -824.03% -
  Horiz. % 212.42% 168.75% -1,318.71% 90.96% 168.87% -724.03% 100.00%
EY 1.42 1.79 -0.23 3.32 1.79 -0.42 3.02 -11.81%
  YoY % -20.67% 878.26% -106.93% 85.47% 526.19% -113.91% -
  Horiz. % 47.02% 59.27% -7.62% 109.93% 59.27% -13.91% 100.00%
DY 0.00 0.39 0.47 0.00 0.00 0.81 0.00 -
  YoY % 0.00% -17.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 48.15% 58.02% 0.00% 0.00% 100.00% -
P/NAPS 0.52 0.43 0.39 0.35 0.39 0.40 0.44 2.82%
  YoY % 20.93% 10.26% 11.43% -10.26% -2.50% -9.09% -
  Horiz. % 118.18% 97.73% 88.64% 79.55% 88.64% 90.91% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 21/11/12 24/11/11 30/11/10 24/11/09 27/11/08 21/11/07 -
Price 3.2600 2.9100 2.5800 2.8700 2.0100 1.9800 2.7500 -
P/RPS 32.36 108.60 82.94 130.83 87.68 61.12 81.97 -14.34%
  YoY % -70.20% 30.94% -36.60% 49.21% 43.46% -25.44% -
  Horiz. % 39.48% 132.49% 101.18% 159.61% 106.97% 74.56% 100.00%
P/EPS 62.61 56.61 -469.09 39.26 49.26 -206.25 33.83 10.79%
  YoY % 10.60% 112.07% -1,294.83% -20.30% 123.88% -709.67% -
  Horiz. % 185.07% 167.34% -1,386.61% 116.05% 145.61% -609.67% 100.00%
EY 1.60 1.77 -0.21 2.55 2.03 -0.48 2.96 -9.74%
  YoY % -9.60% 942.86% -108.24% 25.62% 522.92% -116.22% -
  Horiz. % 54.05% 59.80% -7.09% 86.15% 68.58% -16.22% 100.00%
DY 0.00 0.39 0.44 0.00 0.00 0.94 0.00 -
  YoY % 0.00% -11.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 41.49% 46.81% 0.00% 0.00% 100.00% -
P/NAPS 0.46 0.43 0.42 0.46 0.34 0.34 0.45 0.37%
  YoY % 6.98% 2.38% -8.70% 35.29% 0.00% -24.44% -
  Horiz. % 102.22% 95.56% 93.33% 102.22% 75.56% 75.56% 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.
 


 

182  454  536  1124 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.39+0.005 
 NETX 0.02-0.005 
 SAPNRG 0.290.00 
 HSI-C7K 0.36-0.015 
 HSI-C7J 0.125-0.025 
 MTAG 0.620.00 
 DGB-WB 0.020.00 
 ARMADA 0.4950.00 
 PRESBHD 0.455-0.03 
Partners & Brokers