[KLUANG] YoY Quarter Result on 2014-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 6,309 6,285 6,293 5,926 7,683 2,140 2,290 18.38% YoY % 0.38% -0.13% 6.19% -22.87% 259.02% -6.55% - Horiz. % 275.50% 274.45% 274.80% 258.78% 335.50% 93.45% 100.00%
PBT 4,648 -4,476 3,877 1,180 7,493 2,032 1,129 26.57% YoY % 203.84% -215.45% 228.56% -84.25% 268.75% 79.98% - Horiz. % 411.69% -396.46% 343.40% 104.52% 663.68% 179.98% 100.00%
Tax -227 -618 -258 -495 -850 -128 -224 0.22% YoY % 63.27% -139.53% 47.88% 41.76% -564.06% 42.86% - Horiz. % 101.34% 275.89% 115.18% 220.98% 379.46% 57.14% 100.00%
NP 4,421 -5,094 3,619 685 6,643 1,904 905 30.23% YoY % 186.79% -240.76% 428.32% -89.69% 248.90% 110.39% - Horiz. % 488.51% -562.87% 399.89% 75.69% 734.03% 210.39% 100.00%
NP to SH 2,239 -2,572 2,128 937 913 1,904 905 16.28% YoY % 187.05% -220.86% 127.11% 2.63% -52.05% 110.39% - Horiz. % 247.40% -284.20% 235.14% 103.54% 100.88% 210.39% 100.00%
Tax Rate 4.88 % - % 6.65 % 41.95 % 11.34 % 6.30 % 19.84 % -20.83% YoY % 0.00% 0.00% -84.15% 269.93% 80.00% -68.25% - Horiz. % 24.60% 0.00% 33.52% 211.44% 57.16% 31.75% 100.00%
Total Cost 1,888 11,379 2,674 5,241 1,040 236 1,385 5.29% YoY % -83.41% 325.54% -48.98% 403.94% 340.68% -82.96% - Horiz. % 136.32% 821.59% 193.07% 378.41% 75.09% 17.04% 100.00%
Net Worth 682,939 642,743 642,029 463,587 379,031 409,902 369,252 10.78% YoY % 6.25% 0.11% 38.49% 22.31% -7.53% 11.01% - Horiz. % 184.95% 174.07% 173.87% 125.55% 102.65% 111.01% 100.00%
Dividend 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - 631 11,964 - - - YoY % 0.00% 0.00% 0.00% -94.72% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 5.28% 100.00% - -
Div Payout % - % - % - % 67.42 % 1,310.49 % - % - % - YoY % 0.00% 0.00% 0.00% -94.86% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 5.14% 100.00% - -
Equity 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 682,939 642,743 642,029 463,587 379,031 409,902 369,252 10.78% YoY % 6.25% 0.11% 38.49% 22.31% -7.53% 11.01% - Horiz. % 184.95% 174.07% 173.87% 125.55% 102.65% 111.01% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 60,253 60,333 0.77% YoY % 0.00% 0.00% 0.00% 0.00% 4.84% -0.13% - Horiz. % 104.70% 104.70% 104.70% 104.70% 104.70% 99.87% 100.00%
Ratio Analysis 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 70.07 % -81.05 % 57.51 % 11.56 % 86.46 % 88.97 % 39.52 % 10.01% YoY % 186.45% -240.93% 397.49% -86.63% -2.82% 125.13% - Horiz. % 177.30% -205.09% 145.52% 29.25% 218.78% 225.13% 100.00%
ROE 0.33 % -0.40 % 0.33 % 0.20 % 0.24 % 0.46 % 0.25 % 4.73% YoY % 182.50% -221.21% 65.00% -16.67% -47.83% 84.00% - Horiz. % 132.00% -160.00% 132.00% 80.00% 96.00% 184.00% 100.00%
Per Share 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 9.99 9.95 9.96 9.38 12.16 3.55 3.80 17.46% YoY % 0.40% -0.10% 6.18% -22.86% 242.54% -6.58% - Horiz. % 262.89% 261.84% 262.11% 246.84% 320.00% 93.42% 100.00%
EPS 3.54 -4.07 3.37 1.48 1.47 3.16 1.50 15.37% YoY % 186.98% -220.77% 127.70% 0.68% -53.48% 110.67% - Horiz. % 236.00% -271.33% 224.67% 98.67% 98.00% 210.67% 100.00%
DPS 0.00 0.00 0.00 1.00 18.94 0.00 0.00 - YoY % 0.00% 0.00% 0.00% -94.72% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 5.28% 100.00% - -
NAPS 10.8108 10.1745 10.1632 7.3385 6.0000 6.8030 6.1202 9.94% YoY % 6.25% 0.11% 38.49% 22.31% -11.80% 11.16% - Horiz. % 176.64% 166.24% 166.06% 119.91% 98.04% 111.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 62,587 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 10.08 10.04 10.05 9.47 12.28 3.42 3.66 18.38% YoY % 0.40% -0.10% 6.12% -22.88% 259.06% -6.56% - Horiz. % 275.41% 274.32% 274.59% 258.74% 335.52% 93.44% 100.00%
EPS 3.58 -4.11 3.40 1.50 1.46 3.04 1.45 16.24% YoY % 187.10% -220.88% 126.67% 2.74% -51.97% 109.66% - Horiz. % 246.90% -283.45% 234.48% 103.45% 100.69% 209.66% 100.00%
DPS 0.00 0.00 0.00 1.01 19.12 0.00 0.00 - YoY % 0.00% 0.00% 0.00% -94.72% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 5.28% 100.00% - -
NAPS 10.9118 10.2695 10.2581 7.4070 6.0560 6.5493 5.8998 10.78% YoY % 6.25% 0.11% 38.49% 22.31% -7.53% 11.01% - Horiz. % 184.95% 174.07% 173.87% 125.55% 102.65% 111.01% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.5500 3.2000 3.3400 2.9000 3.2400 2.9500 2.6500 -
P/RPS 35.55 32.16 33.53 30.91 26.64 83.06 69.82 -10.63% YoY % 10.54% -4.09% 8.48% 16.03% -67.93% 18.96% - Horiz. % 50.92% 46.06% 48.02% 44.27% 38.16% 118.96% 100.00%
P/EPS 100.16 -78.60 99.15 195.52 224.18 93.35 176.67 -9.02% YoY % 227.43% -179.27% -49.29% -12.78% 140.15% -47.16% - Horiz. % 56.69% -44.49% 56.12% 110.67% 126.89% 52.84% 100.00%
EY 1.00 -1.27 1.01 0.51 0.45 1.07 0.57 9.81% YoY % 178.74% -225.74% 98.04% 13.33% -57.94% 87.72% - Horiz. % 175.44% -222.81% 177.19% 89.47% 78.95% 187.72% 100.00%
DY 0.00 0.00 0.00 0.34 5.85 0.00 0.00 - YoY % 0.00% 0.00% 0.00% -94.19% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 5.81% 100.00% - -
P/NAPS 0.33 0.31 0.33 0.40 0.54 0.43 0.43 -4.31% YoY % 6.45% -6.06% -17.50% -25.93% 25.58% 0.00% - Horiz. % 76.74% 72.09% 76.74% 93.02% 125.58% 100.00% 100.00%
Price Multiplier on Announcement Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 26/02/16 17/02/15 27/02/14 28/02/13 29/02/12 -
Price 4.4200 3.2000 3.1100 3.4200 3.3600 3.0000 2.7200 -
P/RPS 44.26 32.16 31.22 36.46 27.63 84.47 71.66 -7.71% YoY % 37.62% 3.01% -14.37% 31.96% -67.29% 17.88% - Horiz. % 61.76% 44.88% 43.57% 50.88% 38.56% 117.88% 100.00%
P/EPS 124.71 -78.60 92.32 230.57 232.48 94.94 181.33 -6.04% YoY % 258.66% -185.14% -59.96% -0.82% 144.87% -47.64% - Horiz. % 68.78% -43.35% 50.91% 127.15% 128.21% 52.36% 100.00%
EY 0.80 -1.27 1.08 0.43 0.43 1.05 0.55 6.44% YoY % 162.99% -217.59% 151.16% 0.00% -59.05% 90.91% - Horiz. % 145.45% -230.91% 196.36% 78.18% 78.18% 190.91% 100.00%
DY 0.00 0.00 0.00 0.29 5.64 0.00 0.00 - YoY % 0.00% 0.00% 0.00% -94.86% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 5.14% 100.00% - -
P/NAPS 0.41 0.31 0.31 0.47 0.56 0.44 0.44 -1.17% YoY % 32.26% 0.00% -34.04% -16.07% 27.27% 0.00% - Horiz. % 93.18% 70.45% 70.45% 106.82% 127.27% 100.00% 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.
Comment
KLU_2Q 2015 Rpt-Bursa.pdf 
