Highlights

[KLUANG] YoY Quarter Result on 2011-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     370.96%    YoY -     -75.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 5,926 7,683 2,140 2,290 2,639 2,139 1,961 20.23%
  YoY % -22.87% 259.02% -6.55% -13.22% 23.38% 9.08% -
  Horiz. % 302.19% 391.79% 109.13% 116.78% 134.57% 109.08% 100.00%
PBT 1,180 7,493 2,032 1,129 3,884 1,743 -168 -
  YoY % -84.25% 268.75% 79.98% -70.93% 122.83% 1,137.50% -
  Horiz. % -702.38% -4,460.12% -1,209.52% -672.02% -2,311.90% -1,037.50% 100.00%
Tax -495 -850 -128 -224 -154 -133 29 -
  YoY % 41.76% -564.06% 42.86% -45.45% -15.79% -558.62% -
  Horiz. % -1,706.90% -2,931.03% -441.38% -772.41% -531.03% -458.62% 100.00%
NP 685 6,643 1,904 905 3,730 1,610 -139 -
  YoY % -89.69% 248.90% 110.39% -75.74% 131.68% 1,258.27% -
  Horiz. % -492.81% -4,779.14% -1,369.78% -651.08% -2,683.45% -1,158.27% 100.00%
NP to SH 937 913 1,904 905 3,730 1,610 -139 -
  YoY % 2.63% -52.05% 110.39% -75.74% 131.68% 1,258.27% -
  Horiz. % -674.10% -656.83% -1,369.78% -651.08% -2,683.45% -1,158.27% 100.00%
Tax Rate 41.95 % 11.34 % 6.30 % 19.84 % 3.96 % 7.63 % - % -
  YoY % 269.93% 80.00% -68.25% 401.01% -48.10% 0.00% -
  Horiz. % 549.80% 148.62% 82.57% 260.03% 51.90% 100.00% -
Total Cost 5,241 1,040 236 1,385 -1,091 529 2,100 16.46%
  YoY % 403.94% 340.68% -82.96% 226.95% -306.24% -74.81% -
  Horiz. % 249.57% 49.52% 11.24% 65.95% -51.95% 25.19% 100.00%
Net Worth 463,587 379,031 409,902 369,252 391,072 367,037 317,052 6.53%
  YoY % 22.31% -7.53% 11.01% -5.58% 6.55% 15.77% -
  Horiz. % 146.22% 119.55% 129.29% 116.46% 123.35% 115.77% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 631 11,964 - - - - - -
  YoY % -94.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5.28% 100.00% - - - - -
Div Payout % 67.42 % 1,310.49 % - % - % - % - % - % -
  YoY % -94.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5.14% 100.00% - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 463,587 379,031 409,902 369,252 391,072 367,037 317,052 6.53%
  YoY % 22.31% -7.53% 11.01% -5.58% 6.55% 15.77% -
  Horiz. % 146.22% 119.55% 129.29% 116.46% 123.35% 115.77% 100.00%
NOSH 63,171 63,171 60,253 60,333 60,161 60,299 60,434 0.74%
  YoY % 0.00% 4.84% -0.13% 0.29% -0.23% -0.22% -
  Horiz. % 104.53% 104.53% 99.70% 99.83% 99.55% 99.78% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 11.56 % 86.46 % 88.97 % 39.52 % 141.34 % 75.27 % -7.09 % -
  YoY % -86.63% -2.82% 125.13% -72.04% 87.78% 1,161.64% -
  Horiz. % -163.05% -1,219.46% -1,254.87% -557.40% -1,993.51% -1,061.64% 100.00%
ROE 0.20 % 0.24 % 0.46 % 0.25 % 0.95 % 0.44 % -0.04 % -
  YoY % -16.67% -47.83% 84.00% -73.68% 115.91% 1,200.00% -
  Horiz. % -500.00% -600.00% -1,150.00% -625.00% -2,375.00% -1,100.00% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 9.38 12.16 3.55 3.80 4.39 3.55 3.24 19.37%
  YoY % -22.86% 242.54% -6.58% -13.44% 23.66% 9.57% -
  Horiz. % 289.51% 375.31% 109.57% 117.28% 135.49% 109.57% 100.00%
EPS 1.48 1.47 3.16 1.50 6.20 2.67 -0.23 -
  YoY % 0.68% -53.48% 110.67% -75.81% 132.21% 1,260.87% -
  Horiz. % -643.48% -639.13% -1,373.91% -652.17% -2,695.65% -1,160.87% 100.00%
DPS 1.00 18.94 0.00 0.00 0.00 0.00 0.00 -
  YoY % -94.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5.28% 100.00% - - - - -
NAPS 7.3385 6.0000 6.8030 6.1202 6.5004 6.0869 5.2462 5.75%
  YoY % 22.31% -11.80% 11.16% -5.85% 6.79% 16.02% -
  Horiz. % 139.88% 114.37% 129.67% 116.66% 123.91% 116.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 9.38 12.16 3.39 3.63 4.18 3.39 3.10 20.26%
  YoY % -22.86% 258.70% -6.61% -13.16% 23.30% 9.35% -
  Horiz. % 302.58% 392.26% 109.35% 117.10% 134.84% 109.35% 100.00%
EPS 1.48 1.47 3.01 1.43 5.90 2.55 -0.22 -
  YoY % 0.68% -51.16% 110.49% -75.76% 131.37% 1,259.09% -
  Horiz. % -672.73% -668.18% -1,368.18% -650.00% -2,681.82% -1,159.09% 100.00%
DPS 1.00 18.94 0.00 0.00 0.00 0.00 0.00 -
  YoY % -94.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5.28% 100.00% - - - - -
NAPS 7.3385 6.0000 6.4887 5.8452 6.1906 5.8101 5.0189 6.53%
  YoY % 22.31% -7.53% 11.01% -5.58% 6.55% 15.76% -
  Horiz. % 146.22% 119.55% 129.29% 116.46% 123.35% 115.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.9000 3.2400 2.9500 2.6500 2.8900 2.2000 1.8800 -
P/RPS 30.91 26.64 83.06 69.82 65.88 62.02 57.94 -9.94%
  YoY % 16.03% -67.93% 18.96% 5.98% 6.22% 7.04% -
  Horiz. % 53.35% 45.98% 143.36% 120.50% 113.70% 107.04% 100.00%
P/EPS 195.52 224.18 93.35 176.67 46.61 82.40 -817.39 -
  YoY % -12.78% 140.15% -47.16% 279.04% -43.43% 110.08% -
  Horiz. % -23.92% -27.43% -11.42% -21.61% -5.70% -10.08% 100.00%
EY 0.51 0.45 1.07 0.57 2.15 1.21 -0.12 -
  YoY % 13.33% -57.94% 87.72% -73.49% 77.69% 1,108.33% -
  Horiz. % -425.00% -375.00% -891.67% -475.00% -1,791.67% -1,008.33% 100.00%
DY 0.34 5.85 0.00 0.00 0.00 0.00 0.00 -
  YoY % -94.19% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5.81% 100.00% - - - - -
P/NAPS 0.40 0.54 0.43 0.43 0.44 0.36 0.36 1.77%
  YoY % -25.93% 25.58% 0.00% -2.27% 22.22% 0.00% -
  Horiz. % 111.11% 150.00% 119.44% 119.44% 122.22% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 17/02/15 27/02/14 28/02/13 29/02/12 28/02/11 22/02/10 25/02/09 -
Price 3.4200 3.3600 3.0000 2.7200 2.6500 2.2900 1.8100 -
P/RPS 36.46 27.63 84.47 71.66 60.41 64.56 55.78 -6.84%
  YoY % 31.96% -67.29% 17.88% 18.62% -6.43% 15.74% -
  Horiz. % 65.36% 49.53% 151.43% 128.47% 108.30% 115.74% 100.00%
P/EPS 230.57 232.48 94.94 181.33 42.74 85.77 -786.96 -
  YoY % -0.82% 144.87% -47.64% 324.26% -50.17% 110.90% -
  Horiz. % -29.30% -29.54% -12.06% -23.04% -5.43% -10.90% 100.00%
EY 0.43 0.43 1.05 0.55 2.34 1.17 -0.13 -
  YoY % 0.00% -59.05% 90.91% -76.50% 100.00% 1,000.00% -
  Horiz. % -330.77% -330.77% -807.69% -423.08% -1,800.00% -900.00% 100.00%
DY 0.29 5.64 0.00 0.00 0.00 0.00 0.00 -
  YoY % -94.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5.14% 100.00% - - - - -
P/NAPS 0.47 0.56 0.44 0.44 0.41 0.38 0.35 5.03%
  YoY % -16.07% 27.27% 0.00% 7.32% 7.89% 8.57% -
  Horiz. % 134.29% 160.00% 125.71% 125.71% 117.14% 108.57% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers