Highlights

[KLUANG] YoY Quarter Result on 2012-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     28.84%    YoY -     1,026.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 4,946 5,245 6,062 1,614 1,889 1,321 1,380 23.70%
  YoY % -5.70% -13.48% 275.59% -14.56% 43.00% -4.28% -
  Horiz. % 358.41% 380.07% 439.28% 116.96% 136.88% 95.72% 100.00%
PBT -7,727 5,687 6,716 3,237 -135 4,567 2,541 -
  YoY % -235.87% -15.32% 107.48% 2,497.78% -102.96% 79.73% -
  Horiz. % -304.09% 223.81% 264.31% 127.39% -5.31% 179.73% 100.00%
Tax 33 -337 -448 -141 -199 -165 -85 -
  YoY % 109.79% 24.78% -217.73% 29.15% -20.61% -94.12% -
  Horiz. % -38.82% 396.47% 527.06% 165.88% 234.12% 194.12% 100.00%
NP -7,694 5,350 6,268 3,096 -334 4,402 2,456 -
  YoY % -243.81% -14.65% 102.45% 1,026.95% -107.59% 79.23% -
  Horiz. % -313.27% 217.83% 255.21% 126.06% -13.60% 179.23% 100.00%
NP to SH -3,944 2,226 3,133 3,096 -334 4,402 2,456 -
  YoY % -277.18% -28.95% 1.20% 1,026.95% -107.59% 79.23% -
  Horiz. % -160.59% 90.64% 127.57% 126.06% -13.60% 179.23% 100.00%
Tax Rate - % 5.93 % 6.67 % 4.36 % - % 3.61 % 3.35 % -
  YoY % 0.00% -11.09% 52.98% 0.00% 0.00% 7.76% -
  Horiz. % 0.00% 177.01% 199.10% 130.15% 0.00% 107.76% 100.00%
Total Cost 12,640 -105 -206 -1,482 2,223 -3,081 -1,076 -
  YoY % 12,138.09% 49.03% 86.10% -166.67% 172.15% -186.34% -
  Horiz. % -1,174.72% 9.76% 19.14% 137.73% -206.60% 286.34% 100.00%
Net Worth 651,543 457,232 426,470 404,521 373,685 379,372 355,156 10.64%
  YoY % 42.50% 7.21% 5.43% 8.25% -1.50% 6.82% -
  Horiz. % 183.45% 128.74% 120.08% 113.90% 105.22% 106.82% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 680 686 - - -
  YoY % 0.00% 0.00% 0.00% -0.81% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.19% 100.00% - -
Div Payout % - % - % - % 21.98 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 651,543 457,232 426,470 404,521 373,685 379,372 355,156 10.64%
  YoY % 42.50% 7.21% 5.43% 8.25% -1.50% 6.82% -
  Horiz. % 183.45% 128.74% 120.08% 113.90% 105.22% 106.82% 100.00%
NOSH 63,171 63,171 60,173 60,233 60,727 60,218 60,196 0.81%
  YoY % 0.00% 4.98% -0.10% -0.81% 0.84% 0.04% -
  Horiz. % 104.94% 104.94% 99.96% 100.06% 100.88% 100.04% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -155.56 % 102.00 % 103.40 % 191.82 % -17.68 % 333.23 % 177.97 % -
  YoY % -252.51% -1.35% -46.10% 1,184.95% -105.31% 87.24% -
  Horiz. % -87.41% 57.31% 58.10% 107.78% -9.93% 187.24% 100.00%
ROE -0.61 % 0.49 % 0.73 % 0.77 % -0.09 % 1.16 % 0.69 % -
  YoY % -224.49% -32.88% -5.19% 955.56% -107.76% 68.12% -
  Horiz. % -88.41% 71.01% 105.80% 111.59% -13.04% 168.12% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 7.83 8.30 10.07 2.68 3.11 2.19 2.29 22.73%
  YoY % -5.66% -17.58% 275.75% -13.83% 42.01% -4.37% -
  Horiz. % 341.92% 362.45% 439.74% 117.03% 135.81% 95.63% 100.00%
EPS -6.24 3.52 5.21 5.14 -0.55 7.31 4.08 -
  YoY % -277.27% -32.44% 1.36% 1,034.55% -107.52% 79.17% -
  Horiz. % -152.94% 86.27% 127.70% 125.98% -13.48% 179.17% 100.00%
DPS 0.00 0.00 0.00 1.13 1.13 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 10.3138 7.2379 7.0874 6.7159 6.1535 6.2999 5.9000 9.75%
  YoY % 42.50% 2.12% 5.53% 9.14% -2.32% 6.78% -
  Horiz. % 174.81% 122.68% 120.13% 113.83% 104.30% 106.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 7.83 8.30 9.60 2.55 2.99 2.09 2.18 23.74%
  YoY % -5.66% -13.54% 276.47% -14.72% 43.06% -4.13% -
  Horiz. % 359.17% 380.73% 440.37% 116.97% 137.16% 95.87% 100.00%
EPS -6.24 3.52 4.96 4.90 -0.53 6.97 3.89 -
  YoY % -277.27% -29.03% 1.22% 1,024.53% -107.60% 79.18% -
  Horiz. % -160.41% 90.49% 127.51% 125.96% -13.62% 179.18% 100.00%
DPS 0.00 0.00 0.00 1.08 1.09 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -0.92% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.08% 100.00% - -
NAPS 10.3138 7.2379 6.7509 6.4035 5.9154 6.0054 5.6221 10.64%
  YoY % 42.50% 7.21% 5.43% 8.25% -1.50% 6.82% -
  Horiz. % 183.45% 128.74% 120.08% 113.90% 105.22% 106.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.1300 3.8000 3.6600 2.8700 2.4000 2.2000 2.2800 -
P/RPS 39.98 45.77 36.33 107.11 77.15 100.29 99.45 -14.08%
  YoY % -12.65% 25.98% -66.08% 38.83% -23.07% 0.84% -
  Horiz. % 40.20% 46.02% 36.53% 107.70% 77.58% 100.84% 100.00%
P/EPS -50.13 107.84 70.29 55.84 -436.36 30.10 55.88 -
  YoY % -146.49% 53.42% 25.88% 112.80% -1,549.70% -46.13% -
  Horiz. % -89.71% 192.98% 125.79% 99.93% -780.89% 53.87% 100.00%
EY -1.99 0.93 1.42 1.79 -0.23 3.32 1.79 -
  YoY % -313.98% -34.51% -20.67% 878.26% -106.93% 85.47% -
  Horiz. % -111.17% 51.96% 79.33% 100.00% -12.85% 185.47% 100.00%
DY 0.00 0.00 0.00 0.39 0.47 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -17.02% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 82.98% 100.00% - -
P/NAPS 0.30 0.53 0.52 0.43 0.39 0.35 0.39 -4.28%
  YoY % -43.40% 1.92% 20.93% 10.26% 11.43% -10.26% -
  Horiz. % 76.92% 135.90% 133.33% 110.26% 100.00% 89.74% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 27/11/14 29/11/13 21/11/12 24/11/11 30/11/10 24/11/09 -
Price 3.4000 3.3000 3.2600 2.9100 2.5800 2.8700 2.0100 -
P/RPS 43.43 39.75 32.36 108.60 82.94 130.83 87.68 -11.04%
  YoY % 9.26% 22.84% -70.20% 30.94% -36.60% 49.21% -
  Horiz. % 49.53% 45.34% 36.91% 123.86% 94.59% 149.21% 100.00%
P/EPS -54.46 93.65 62.61 56.61 -469.09 39.26 49.26 -
  YoY % -158.15% 49.58% 10.60% 112.07% -1,294.83% -20.30% -
  Horiz. % -110.56% 190.11% 127.10% 114.92% -952.27% 79.70% 100.00%
EY -1.84 1.07 1.60 1.77 -0.21 2.55 2.03 -
  YoY % -271.96% -33.12% -9.60% 942.86% -108.24% 25.62% -
  Horiz. % -90.64% 52.71% 78.82% 87.19% -10.34% 125.62% 100.00%
DY 0.00 0.00 0.00 0.39 0.44 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -11.36% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 88.64% 100.00% - -
P/NAPS 0.33 0.46 0.46 0.43 0.42 0.46 0.34 -0.50%
  YoY % -28.26% 0.00% 6.98% 2.38% -8.70% 35.29% -
  Horiz. % 97.06% 135.29% 135.29% 126.47% 123.53% 135.29% 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.
 


 

241  234  557  1279 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.495+0.015 
 HSI-C7F 0.34+0.015 
 GPACKET-WB 0.320.00 
 JCY 0.20+0.01 
 KEYASIC 0.075+0.01 
 HSI-H8B 0.175-0.015 
 ISTONE 0.245-0.01 
 MTAG 0.555+0.015 
 MPAY 0.12+0.01 
 UCREST 0.17+0.025 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. What happened today? Myeg & Layhong Louis Yap Investment
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
Partners & Brokers