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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS