Highlights

[KLUANG] YoY Quarter Result on 2014-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -40.51%    YoY -     -28.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 6,542 5,669 4,946 5,245 6,062 1,614 1,889 22.98%
  YoY % 15.40% 14.62% -5.70% -13.48% 275.59% -14.56% -
  Horiz. % 346.32% 300.11% 261.83% 277.66% 320.91% 85.44% 100.00%
PBT 4,723 2 -7,727 5,687 6,716 3,237 -135 -
  YoY % 236,050.00% 100.03% -235.87% -15.32% 107.48% 2,497.78% -
  Horiz. % -3,498.52% -1.48% 5,723.70% -4,212.59% -4,974.81% -2,397.78% 100.00%
Tax -250 -322 33 -337 -448 -141 -199 3.87%
  YoY % 22.36% -1,075.76% 109.79% 24.78% -217.73% 29.15% -
  Horiz. % 125.63% 161.81% -16.58% 169.35% 225.13% 70.85% 100.00%
NP 4,473 -320 -7,694 5,350 6,268 3,096 -334 -
  YoY % 1,497.81% 95.84% -243.81% -14.65% 102.45% 1,026.95% -
  Horiz. % -1,339.22% 95.81% 2,303.59% -1,601.80% -1,876.65% -926.95% 100.00%
NP to SH 2,363 -3 -3,944 2,226 3,133 3,096 -334 -
  YoY % 78,866.67% 99.92% -277.18% -28.95% 1.20% 1,026.95% -
  Horiz. % -707.48% 0.90% 1,180.84% -666.47% -938.02% -926.95% 100.00%
Tax Rate 5.29 % 16,100.00 % - % 5.93 % 6.67 % 4.36 % - % -
  YoY % -99.97% 0.00% 0.00% -11.09% 52.98% 0.00% -
  Horiz. % 121.33% 369,266.03% 0.00% 136.01% 152.98% 100.00% -
Total Cost 2,069 5,989 12,640 -105 -206 -1,482 2,223 -1.19%
  YoY % -65.45% -52.62% 12,138.09% 49.03% 86.10% -166.67% -
  Horiz. % 93.07% 269.41% 568.60% -4.72% -9.27% -66.67% 100.00%
Net Worth 675,491 640,582 651,543 457,232 426,470 404,521 373,685 10.36%
  YoY % 5.45% -1.68% 42.50% 7.21% 5.43% 8.25% -
  Horiz. % 180.76% 171.42% 174.36% 122.36% 114.13% 108.25% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - 680 686 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.81% -
  Horiz. % 0.00% 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% 0.00% 100.00% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 675,491 640,582 651,543 457,232 426,470 404,521 373,685 10.36%
  YoY % 5.45% -1.68% 42.50% 7.21% 5.43% 8.25% -
  Horiz. % 180.76% 171.42% 174.36% 122.36% 114.13% 108.25% 100.00%
NOSH 63,171 63,171 63,171 63,171 60,173 60,233 60,727 0.66%
  YoY % 0.00% 0.00% 0.00% 4.98% -0.10% -0.81% -
  Horiz. % 104.03% 104.03% 104.03% 104.03% 99.09% 99.19% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 68.37 % -5.64 % -155.56 % 102.00 % 103.40 % 191.82 % -17.68 % -
  YoY % 1,312.23% 96.37% -252.51% -1.35% -46.10% 1,184.95% -
  Horiz. % -386.71% 31.90% 879.86% -576.92% -584.84% -1,084.95% 100.00%
ROE 0.35 % 0.00 % -0.61 % 0.49 % 0.73 % 0.77 % -0.09 % -
  YoY % 0.00% 0.00% -224.49% -32.88% -5.19% 955.56% -
  Horiz. % -388.89% -0.00% 677.78% -544.44% -811.11% -855.56% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 10.36 8.97 7.83 8.30 10.07 2.68 3.11 22.19%
  YoY % 15.50% 14.56% -5.66% -17.58% 275.75% -13.83% -
  Horiz. % 333.12% 288.42% 251.77% 266.88% 323.79% 86.17% 100.00%
EPS 3.74 0.00 -6.24 3.52 5.21 5.14 -0.55 -
  YoY % 0.00% 0.00% -277.27% -32.44% 1.36% 1,034.55% -
  Horiz. % -680.00% -0.00% 1,134.55% -640.00% -947.27% -934.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.13 1.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 10.6929 10.1403 10.3138 7.2379 7.0874 6.7159 6.1535 9.64%
  YoY % 5.45% -1.68% 42.50% 2.12% 5.53% 9.14% -
  Horiz. % 173.77% 164.79% 167.61% 117.62% 115.18% 109.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 10.36 8.97 7.83 8.30 9.60 2.55 2.99 22.99%
  YoY % 15.50% 14.56% -5.66% -13.54% 276.47% -14.72% -
  Horiz. % 346.49% 300.00% 261.87% 277.59% 321.07% 85.28% 100.00%
EPS 3.74 0.00 -6.24 3.52 4.96 4.90 -0.53 -
  YoY % 0.00% 0.00% -277.27% -29.03% 1.22% 1,024.53% -
  Horiz. % -705.66% -0.00% 1,177.36% -664.15% -935.85% -924.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.08 1.09 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.92% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.08% 100.00%
NAPS 10.6929 10.1403 10.3138 7.2379 6.7509 6.4035 5.9154 10.36%
  YoY % 5.45% -1.68% 42.50% 7.21% 5.43% 8.25% -
  Horiz. % 180.76% 171.42% 174.36% 122.36% 114.12% 108.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.5800 3.2200 3.1300 3.8000 3.6600 2.8700 2.4000 -
P/RPS 34.57 35.88 39.98 45.77 36.33 107.11 77.15 -12.51%
  YoY % -3.65% -10.26% -12.65% 25.98% -66.08% 38.83% -
  Horiz. % 44.81% 46.51% 51.82% 59.33% 47.09% 138.83% 100.00%
P/EPS 95.71 -67,804.59 -50.13 107.84 70.29 55.84 -436.36 -
  YoY % 100.14% -135,157.50% -146.49% 53.42% 25.88% 112.80% -
  Horiz. % -21.93% 15,538.68% 11.49% -24.71% -16.11% -12.80% 100.00%
EY 1.04 0.00 -1.99 0.93 1.42 1.79 -0.23 -
  YoY % 0.00% 0.00% -313.98% -34.51% -20.67% 878.26% -
  Horiz. % -452.17% -0.00% 865.22% -404.35% -617.39% -778.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.39 0.47 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -17.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 82.98% 100.00%
P/NAPS 0.33 0.32 0.30 0.53 0.52 0.43 0.39 -2.74%
  YoY % 3.13% 6.67% -43.40% 1.92% 20.93% 10.26% -
  Horiz. % 84.62% 82.05% 76.92% 135.90% 133.33% 110.26% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 17/11/15 27/11/14 29/11/13 21/11/12 24/11/11 -
Price 3.6000 3.1600 3.4000 3.3000 3.2600 2.9100 2.5800 -
P/RPS 34.76 35.21 43.43 39.75 32.36 108.60 82.94 -13.48%
  YoY % -1.28% -18.93% 9.26% 22.84% -70.20% 30.94% -
  Horiz. % 41.91% 42.45% 52.36% 47.93% 39.02% 130.94% 100.00%
P/EPS 96.24 -66,541.15 -54.46 93.65 62.61 56.61 -469.09 -
  YoY % 100.14% -122,083.53% -158.15% 49.58% 10.60% 112.07% -
  Horiz. % -20.52% 14,185.16% 11.61% -19.96% -13.35% -12.07% 100.00%
EY 1.04 0.00 -1.84 1.07 1.60 1.77 -0.21 -
  YoY % 0.00% 0.00% -271.96% -33.12% -9.60% 942.86% -
  Horiz. % -495.24% -0.00% 876.19% -509.52% -761.90% -842.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.39 0.44 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -11.36% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 88.64% 100.00%
P/NAPS 0.34 0.31 0.33 0.46 0.46 0.43 0.42 -3.46%
  YoY % 9.68% -6.06% -28.26% 0.00% 6.98% 2.38% -
  Horiz. % 80.95% 73.81% 78.57% 109.52% 109.52% 102.38% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers