Highlights

[KLUANG] YoY Quarter Result on 2013-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     -70.86%    YoY -     -52.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 6,285 6,293 5,926 7,683 2,140 2,290 2,639 15.55%
  YoY % -0.13% 6.19% -22.87% 259.02% -6.55% -13.22% -
  Horiz. % 238.16% 238.46% 224.55% 291.13% 81.09% 86.78% 100.00%
PBT -4,476 3,877 1,180 7,493 2,032 1,129 3,884 -
  YoY % -215.45% 228.56% -84.25% 268.75% 79.98% -70.93% -
  Horiz. % -115.24% 99.82% 30.38% 192.92% 52.32% 29.07% 100.00%
Tax -618 -258 -495 -850 -128 -224 -154 26.03%
  YoY % -139.53% 47.88% 41.76% -564.06% 42.86% -45.45% -
  Horiz. % 401.30% 167.53% 321.43% 551.95% 83.12% 145.45% 100.00%
NP -5,094 3,619 685 6,643 1,904 905 3,730 -
  YoY % -240.76% 428.32% -89.69% 248.90% 110.39% -75.74% -
  Horiz. % -136.57% 97.02% 18.36% 178.10% 51.05% 24.26% 100.00%
NP to SH -2,572 2,128 937 913 1,904 905 3,730 -
  YoY % -220.86% 127.11% 2.63% -52.05% 110.39% -75.74% -
  Horiz. % -68.95% 57.05% 25.12% 24.48% 51.05% 24.26% 100.00%
Tax Rate - % 6.65 % 41.95 % 11.34 % 6.30 % 19.84 % 3.96 % -
  YoY % 0.00% -84.15% 269.93% 80.00% -68.25% 401.01% -
  Horiz. % 0.00% 167.93% 1,059.34% 286.36% 159.09% 501.01% 100.00%
Total Cost 11,379 2,674 5,241 1,040 236 1,385 -1,091 -
  YoY % 325.54% -48.98% 403.94% 340.68% -82.96% 226.95% -
  Horiz. % -1,042.99% -245.10% -480.38% -95.33% -21.63% -126.95% 100.00%
Net Worth 642,743 642,029 463,587 379,031 409,902 369,252 391,072 8.63%
  YoY % 0.11% 38.49% 22.31% -7.53% 11.01% -5.58% -
  Horiz. % 164.35% 164.17% 118.54% 96.92% 104.81% 94.42% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 631 11,964 - - - -
  YoY % 0.00% 0.00% -94.72% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5.28% 100.00% - - -
Div Payout % - % - % 67.42 % 1,310.49 % - % - % - % -
  YoY % 0.00% 0.00% -94.86% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5.14% 100.00% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 642,743 642,029 463,587 379,031 409,902 369,252 391,072 8.63%
  YoY % 0.11% 38.49% 22.31% -7.53% 11.01% -5.58% -
  Horiz. % 164.35% 164.17% 118.54% 96.92% 104.81% 94.42% 100.00%
NOSH 63,171 63,171 63,171 63,171 60,253 60,333 60,161 0.82%
  YoY % 0.00% 0.00% 0.00% 4.84% -0.13% 0.29% -
  Horiz. % 105.00% 105.00% 105.00% 105.00% 100.15% 100.29% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -81.05 % 57.51 % 11.56 % 86.46 % 88.97 % 39.52 % 141.34 % -
  YoY % -240.93% 397.49% -86.63% -2.82% 125.13% -72.04% -
  Horiz. % -57.34% 40.69% 8.18% 61.17% 62.95% 27.96% 100.00%
ROE -0.40 % 0.33 % 0.20 % 0.24 % 0.46 % 0.25 % 0.95 % -
  YoY % -221.21% 65.00% -16.67% -47.83% 84.00% -73.68% -
  Horiz. % -42.11% 34.74% 21.05% 25.26% 48.42% 26.32% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.95 9.96 9.38 12.16 3.55 3.80 4.39 14.60%
  YoY % -0.10% 6.18% -22.86% 242.54% -6.58% -13.44% -
  Horiz. % 226.65% 226.88% 213.67% 276.99% 80.87% 86.56% 100.00%
EPS -4.07 3.37 1.48 1.47 3.16 1.50 6.20 -
  YoY % -220.77% 127.70% 0.68% -53.48% 110.67% -75.81% -
  Horiz. % -65.65% 54.35% 23.87% 23.71% 50.97% 24.19% 100.00%
DPS 0.00 0.00 1.00 18.94 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -94.72% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5.28% 100.00% - - -
NAPS 10.1745 10.1632 7.3385 6.0000 6.8030 6.1202 6.5004 7.75%
  YoY % 0.11% 38.49% 22.31% -11.80% 11.16% -5.85% -
  Horiz. % 156.52% 156.35% 112.89% 92.30% 104.66% 94.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.95 9.96 9.38 12.16 3.39 3.63 4.18 15.54%
  YoY % -0.10% 6.18% -22.86% 258.70% -6.61% -13.16% -
  Horiz. % 238.04% 238.28% 224.40% 290.91% 81.10% 86.84% 100.00%
EPS -4.07 3.37 1.48 1.47 3.01 1.43 5.90 -
  YoY % -220.77% 127.70% 0.68% -51.16% 110.49% -75.76% -
  Horiz. % -68.98% 57.12% 25.08% 24.92% 51.02% 24.24% 100.00%
DPS 0.00 0.00 1.00 18.94 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -94.72% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5.28% 100.00% - - -
NAPS 10.1745 10.1632 7.3385 6.0000 6.4887 5.8452 6.1906 8.63%
  YoY % 0.11% 38.49% 22.31% -7.53% 11.01% -5.58% -
  Horiz. % 164.35% 164.17% 118.54% 96.92% 104.82% 94.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.2000 3.3400 2.9000 3.2400 2.9500 2.6500 2.8900 -
P/RPS 32.16 33.53 30.91 26.64 83.06 69.82 65.88 -11.26%
  YoY % -4.09% 8.48% 16.03% -67.93% 18.96% 5.98% -
  Horiz. % 48.82% 50.90% 46.92% 40.44% 126.08% 105.98% 100.00%
P/EPS -78.60 99.15 195.52 224.18 93.35 176.67 46.61 -
  YoY % -179.27% -49.29% -12.78% 140.15% -47.16% 279.04% -
  Horiz. % -168.63% 212.72% 419.48% 480.97% 200.28% 379.04% 100.00%
EY -1.27 1.01 0.51 0.45 1.07 0.57 2.15 -
  YoY % -225.74% 98.04% 13.33% -57.94% 87.72% -73.49% -
  Horiz. % -59.07% 46.98% 23.72% 20.93% 49.77% 26.51% 100.00%
DY 0.00 0.00 0.34 5.85 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -94.19% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5.81% 100.00% - - -
P/NAPS 0.31 0.33 0.40 0.54 0.43 0.43 0.44 -5.66%
  YoY % -6.06% -17.50% -25.93% 25.58% 0.00% -2.27% -
  Horiz. % 70.45% 75.00% 90.91% 122.73% 97.73% 97.73% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 17/02/15 27/02/14 28/02/13 29/02/12 28/02/11 -
Price 3.2000 3.1100 3.4200 3.3600 3.0000 2.7200 2.6500 -
P/RPS 32.16 31.22 36.46 27.63 84.47 71.66 60.41 -9.97%
  YoY % 3.01% -14.37% 31.96% -67.29% 17.88% 18.62% -
  Horiz. % 53.24% 51.68% 60.35% 45.74% 139.83% 118.62% 100.00%
P/EPS -78.60 92.32 230.57 232.48 94.94 181.33 42.74 -
  YoY % -185.14% -59.96% -0.82% 144.87% -47.64% 324.26% -
  Horiz. % -183.90% 216.00% 539.47% 543.94% 222.13% 424.26% 100.00%
EY -1.27 1.08 0.43 0.43 1.05 0.55 2.34 -
  YoY % -217.59% 151.16% 0.00% -59.05% 90.91% -76.50% -
  Horiz. % -54.27% 46.15% 18.38% 18.38% 44.87% 23.50% 100.00%
DY 0.00 0.00 0.29 5.64 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -94.86% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5.14% 100.00% - - -
P/NAPS 0.31 0.31 0.47 0.56 0.44 0.44 0.41 -4.55%
  YoY % 0.00% -34.04% -16.07% 27.27% 0.00% 7.32% -
  Horiz. % 75.61% 75.61% 114.63% 136.59% 107.32% 107.32% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
3. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
4. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers