Highlights

[KLUANG] YoY Quarter Result on 2016-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     -101.06%    YoY -     99.92%
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 - 63,180
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.
 


 

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