Highlights

[KLUANG] YoY Quarter Result on 2015-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 17-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     -264.75%    YoY -     -277.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 4,921 6,542 5,669 4,946 5,245 6,062 1,614 20.41%
  YoY % -24.78% 15.40% 14.62% -5.70% -13.48% 275.59% -
  Horiz. % 304.89% 405.33% 351.24% 306.44% 324.97% 375.59% 100.00%
PBT -2,390 4,723 2 -7,727 5,687 6,716 3,237 -
  YoY % -150.60% 236,050.00% 100.03% -235.87% -15.32% 107.48% -
  Horiz. % -73.83% 145.91% 0.06% -238.71% 175.69% 207.48% 100.00%
Tax -55 -250 -322 33 -337 -448 -141 -14.52%
  YoY % 78.00% 22.36% -1,075.76% 109.79% 24.78% -217.73% -
  Horiz. % 39.01% 177.30% 228.37% -23.40% 239.01% 317.73% 100.00%
NP -2,445 4,473 -320 -7,694 5,350 6,268 3,096 -
  YoY % -154.66% 1,497.81% 95.84% -243.81% -14.65% 102.45% -
  Horiz. % -78.97% 144.48% -10.34% -248.51% 172.80% 202.45% 100.00%
NP to SH -1,452 2,363 -3 -3,944 2,226 3,133 3,096 -
  YoY % -161.45% 78,866.67% 99.92% -277.18% -28.95% 1.20% -
  Horiz. % -46.90% 76.32% -0.10% -127.39% 71.90% 101.20% 100.00%
Tax Rate - % 5.29 % 16,100.00 % - % 5.93 % 6.67 % 4.36 % -
  YoY % 0.00% -99.97% 0.00% 0.00% -11.09% 52.98% -
  Horiz. % 0.00% 121.33% 369,266.03% 0.00% 136.01% 152.98% 100.00%
Total Cost 7,366 2,069 5,989 12,640 -105 -206 -1,482 -
  YoY % 256.02% -65.45% -52.62% 12,138.09% 49.03% 86.10% -
  Horiz. % -497.03% -139.61% -404.12% -852.90% 7.09% 13.90% 100.00%
Net Worth 680,678 675,491 640,582 651,543 457,232 426,470 404,521 9.06%
  YoY % 0.77% 5.45% -1.68% 42.50% 7.21% 5.43% -
  Horiz. % 168.27% 166.99% 158.36% 161.06% 113.03% 105.43% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 680 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 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% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 680,678 675,491 640,582 651,543 457,232 426,470 404,521 9.06%
  YoY % 0.77% 5.45% -1.68% 42.50% 7.21% 5.43% -
  Horiz. % 168.27% 166.99% 158.36% 161.06% 113.03% 105.43% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 60,173 60,233 0.80%
  YoY % 0.00% 0.00% 0.00% 0.00% 4.98% -0.10% -
  Horiz. % 104.88% 104.88% 104.88% 104.88% 104.88% 99.90% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -49.69 % 68.37 % -5.64 % -155.56 % 102.00 % 103.40 % 191.82 % -
  YoY % -172.68% 1,312.23% 96.37% -252.51% -1.35% -46.10% -
  Horiz. % -25.90% 35.64% -2.94% -81.10% 53.17% 53.90% 100.00%
ROE -0.21 % 0.35 % 0.00 % -0.61 % 0.49 % 0.73 % 0.77 % -
  YoY % -160.00% 0.00% 0.00% -224.49% -32.88% -5.19% -
  Horiz. % -27.27% 45.45% 0.00% -79.22% 63.64% 94.81% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.79 10.36 8.97 7.83 8.30 10.07 2.68 19.45%
  YoY % -24.81% 15.50% 14.56% -5.66% -17.58% 275.75% -
  Horiz. % 290.67% 386.57% 334.70% 292.16% 309.70% 375.75% 100.00%
EPS -2.30 3.74 0.00 -6.24 3.52 5.21 5.14 -
  YoY % -161.50% 0.00% 0.00% -277.27% -32.44% 1.36% -
  Horiz. % -44.75% 72.76% 0.00% -121.40% 68.48% 101.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 10.7750 10.6929 10.1403 10.3138 7.2379 7.0874 6.7159 8.19%
  YoY % 0.77% 5.45% -1.68% 42.50% 2.12% 5.53% -
  Horiz. % 160.44% 159.22% 150.99% 153.57% 107.77% 105.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.79 10.36 8.97 7.83 8.30 9.60 2.55 20.45%
  YoY % -24.81% 15.50% 14.56% -5.66% -13.54% 276.47% -
  Horiz. % 305.49% 406.27% 351.76% 307.06% 325.49% 376.47% 100.00%
EPS -2.30 3.74 0.00 -6.24 3.52 4.96 4.90 -
  YoY % -161.50% 0.00% 0.00% -277.27% -29.03% 1.22% -
  Horiz. % -46.94% 76.33% 0.00% -127.35% 71.84% 101.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 10.7750 10.6929 10.1403 10.3138 7.2379 6.7509 6.4035 9.06%
  YoY % 0.77% 5.45% -1.68% 42.50% 7.21% 5.43% -
  Horiz. % 168.27% 166.99% 158.36% 161.07% 113.03% 105.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.9900 3.5800 3.2200 3.1300 3.8000 3.6600 2.8700 -
P/RPS 51.22 34.57 35.88 39.98 45.77 36.33 107.11 -11.56%
  YoY % 48.16% -3.65% -10.26% -12.65% 25.98% -66.08% -
  Horiz. % 47.82% 32.28% 33.50% 37.33% 42.73% 33.92% 100.00%
P/EPS -173.59 95.71 -67,804.59 -50.13 107.84 70.29 55.84 -
  YoY % -281.37% 100.14% -135,157.50% -146.49% 53.42% 25.88% -
  Horiz. % -310.87% 171.40% -121,426.56% -89.77% 193.12% 125.88% 100.00%
EY -0.58 1.04 0.00 -1.99 0.93 1.42 1.79 -
  YoY % -155.77% 0.00% 0.00% -313.98% -34.51% -20.67% -
  Horiz. % -32.40% 58.10% 0.00% -111.17% 51.96% 79.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.33 0.32 0.30 0.53 0.52 0.43 -2.47%
  YoY % 12.12% 3.13% 6.67% -43.40% 1.92% 20.93% -
  Horiz. % 86.05% 76.74% 74.42% 69.77% 123.26% 120.93% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 30/11/16 17/11/15 27/11/14 29/11/13 21/11/12 -
Price 3.9800 3.6000 3.1600 3.4000 3.3000 3.2600 2.9100 -
P/RPS 51.09 34.76 35.21 43.43 39.75 32.36 108.60 -11.81%
  YoY % 46.98% -1.28% -18.93% 9.26% 22.84% -70.20% -
  Horiz. % 47.04% 32.01% 32.42% 39.99% 36.60% 29.80% 100.00%
P/EPS -173.16 96.24 -66,541.15 -54.46 93.65 62.61 56.61 -
  YoY % -279.93% 100.14% -122,083.53% -158.15% 49.58% 10.60% -
  Horiz. % -305.88% 170.01% -117,543.10% -96.20% 165.43% 110.60% 100.00%
EY -0.58 1.04 0.00 -1.84 1.07 1.60 1.77 -
  YoY % -155.77% 0.00% 0.00% -271.96% -33.12% -9.60% -
  Horiz. % -32.77% 58.76% 0.00% -103.95% 60.45% 90.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.34 0.31 0.33 0.46 0.46 0.43 -2.47%
  YoY % 8.82% 9.68% -6.06% -28.26% 0.00% 6.98% -
  Horiz. % 86.05% 79.07% 72.09% 76.74% 106.98% 106.98% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers