Highlights

[KLUANG] YoY Quarter Result on 2013-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -48.51%    YoY -     1.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 5,669 4,946 5,245 6,062 1,614 1,889 1,321 27.45%
  YoY % 14.62% -5.70% -13.48% 275.59% -14.56% 43.00% -
  Horiz. % 429.14% 374.41% 397.05% 458.89% 122.18% 143.00% 100.00%
PBT 2 -7,727 5,687 6,716 3,237 -135 4,567 -72.41%
  YoY % 100.03% -235.87% -15.32% 107.48% 2,497.78% -102.96% -
  Horiz. % 0.04% -169.19% 124.52% 147.05% 70.88% -2.96% 100.00%
Tax -322 33 -337 -448 -141 -199 -165 11.78%
  YoY % -1,075.76% 109.79% 24.78% -217.73% 29.15% -20.61% -
  Horiz. % 195.15% -20.00% 204.24% 271.52% 85.45% 120.61% 100.00%
NP -320 -7,694 5,350 6,268 3,096 -334 4,402 -
  YoY % 95.84% -243.81% -14.65% 102.45% 1,026.95% -107.59% -
  Horiz. % -7.27% -174.78% 121.54% 142.39% 70.33% -7.59% 100.00%
NP to SH -3 -3,944 2,226 3,133 3,096 -334 4,402 -
  YoY % 99.92% -277.18% -28.95% 1.20% 1,026.95% -107.59% -
  Horiz. % -0.07% -89.60% 50.57% 71.17% 70.33% -7.59% 100.00%
Tax Rate 16,100.00 % - % 5.93 % 6.67 % 4.36 % - % 3.61 % 305.20%
  YoY % 0.00% 0.00% -11.09% 52.98% 0.00% 0.00% -
  Horiz. % 445,983.41% 0.00% 164.27% 184.76% 120.78% 0.00% 100.00%
Total Cost 5,989 12,640 -105 -206 -1,482 2,223 -3,081 -
  YoY % -52.62% 12,138.09% 49.03% 86.10% -166.67% 172.15% -
  Horiz. % -194.38% -410.26% 3.41% 6.69% 48.10% -72.15% 100.00%
Net Worth 640,582 651,543 457,232 426,470 404,521 373,685 379,372 9.11%
  YoY % -1.68% 42.50% 7.21% 5.43% 8.25% -1.50% -
  Horiz. % 168.85% 171.74% 120.52% 112.41% 106.63% 98.50% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 680 686 - -
  YoY % 0.00% 0.00% 0.00% 0.00% -0.81% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 640,582 651,543 457,232 426,470 404,521 373,685 379,372 9.11%
  YoY % -1.68% 42.50% 7.21% 5.43% 8.25% -1.50% -
  Horiz. % 168.85% 171.74% 120.52% 112.41% 106.63% 98.50% 100.00%
NOSH 63,171 63,171 63,171 60,173 60,233 60,727 60,218 0.80%
  YoY % 0.00% 0.00% 4.98% -0.10% -0.81% 0.84% -
  Horiz. % 104.90% 104.90% 104.90% 99.92% 100.02% 100.84% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -5.64 % -155.56 % 102.00 % 103.40 % 191.82 % -17.68 % 333.23 % -
  YoY % 96.37% -252.51% -1.35% -46.10% 1,184.95% -105.31% -
  Horiz. % -1.69% -46.68% 30.61% 31.03% 57.56% -5.31% 100.00%
ROE 0.00 % -0.61 % 0.49 % 0.73 % 0.77 % -0.09 % 1.16 % -
  YoY % 0.00% -224.49% -32.88% -5.19% 955.56% -107.76% -
  Horiz. % 0.00% -52.59% 42.24% 62.93% 66.38% -7.76% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.97 7.83 8.30 10.07 2.68 3.11 2.19 26.46%
  YoY % 14.56% -5.66% -17.58% 275.75% -13.83% 42.01% -
  Horiz. % 409.59% 357.53% 379.00% 459.82% 122.37% 142.01% 100.00%
EPS 0.00 -6.24 3.52 5.21 5.14 -0.55 7.31 -
  YoY % 0.00% -277.27% -32.44% 1.36% 1,034.55% -107.52% -
  Horiz. % 0.00% -85.36% 48.15% 71.27% 70.31% -7.52% 100.00%
DPS 0.00 0.00 0.00 0.00 1.13 1.13 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 10.1403 10.3138 7.2379 7.0874 6.7159 6.1535 6.2999 8.25%
  YoY % -1.68% 42.50% 2.12% 5.53% 9.14% -2.32% -
  Horiz. % 160.96% 163.71% 114.89% 112.50% 106.60% 97.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.97 7.83 8.30 9.60 2.55 2.99 2.09 27.45%
  YoY % 14.56% -5.66% -13.54% 276.47% -14.72% 43.06% -
  Horiz. % 429.19% 374.64% 397.13% 459.33% 122.01% 143.06% 100.00%
EPS 0.00 -6.24 3.52 4.96 4.90 -0.53 6.97 -
  YoY % 0.00% -277.27% -29.03% 1.22% 1,024.53% -107.60% -
  Horiz. % 0.00% -89.53% 50.50% 71.16% 70.30% -7.60% 100.00%
DPS 0.00 0.00 0.00 0.00 1.08 1.09 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -0.92% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.08% 100.00% -
NAPS 10.1403 10.3138 7.2379 6.7509 6.4035 5.9154 6.0054 9.11%
  YoY % -1.68% 42.50% 7.21% 5.43% 8.25% -1.50% -
  Horiz. % 168.85% 171.74% 120.52% 112.41% 106.63% 98.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.2200 3.1300 3.8000 3.6600 2.8700 2.4000 2.2000 -
P/RPS 35.88 39.98 45.77 36.33 107.11 77.15 100.29 -15.73%
  YoY % -10.26% -12.65% 25.98% -66.08% 38.83% -23.07% -
  Horiz. % 35.78% 39.86% 45.64% 36.22% 106.80% 76.93% 100.00%
P/EPS -67,804.59 -50.13 107.84 70.29 55.84 -436.36 30.10 -
  YoY % -135,157.50% -146.49% 53.42% 25.88% 112.80% -1,549.70% -
  Horiz. % -225,264.42% -166.54% 358.27% 233.52% 185.51% -1,449.70% 100.00%
EY 0.00 -1.99 0.93 1.42 1.79 -0.23 3.32 -
  YoY % 0.00% -313.98% -34.51% -20.67% 878.26% -106.93% -
  Horiz. % 0.00% -59.94% 28.01% 42.77% 53.92% -6.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.39 0.47 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -17.02% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 82.98% 100.00% -
P/NAPS 0.32 0.30 0.53 0.52 0.43 0.39 0.35 -1.48%
  YoY % 6.67% -43.40% 1.92% 20.93% 10.26% 11.43% -
  Horiz. % 91.43% 85.71% 151.43% 148.57% 122.86% 111.43% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 17/11/15 27/11/14 29/11/13 21/11/12 24/11/11 30/11/10 -
Price 3.1600 3.4000 3.3000 3.2600 2.9100 2.5800 2.8700 -
P/RPS 35.21 43.43 39.75 32.36 108.60 82.94 130.83 -19.63%
  YoY % -18.93% 9.26% 22.84% -70.20% 30.94% -36.60% -
  Horiz. % 26.91% 33.20% 30.38% 24.73% 83.01% 63.40% 100.00%
P/EPS -66,541.15 -54.46 93.65 62.61 56.61 -469.09 39.26 -
  YoY % -122,083.53% -158.15% 49.58% 10.60% 112.07% -1,294.83% -
  Horiz. % -169,488.42% -138.72% 238.54% 159.48% 144.19% -1,194.83% 100.00%
EY 0.00 -1.84 1.07 1.60 1.77 -0.21 2.55 -
  YoY % 0.00% -271.96% -33.12% -9.60% 942.86% -108.24% -
  Horiz. % 0.00% -72.16% 41.96% 62.75% 69.41% -8.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.39 0.44 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -11.36% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 88.64% 100.00% -
P/NAPS 0.31 0.33 0.46 0.46 0.43 0.42 0.46 -6.36%
  YoY % -6.06% -28.26% 0.00% 6.98% 2.38% -8.70% -
  Horiz. % 67.39% 71.74% 100.00% 100.00% 93.48% 91.30% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
Partners & Brokers