Highlights

[KLUANG] YoY Quarter Result on 2016-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     -85,633.33%    YoY -     -220.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 3,739 6,309 6,285 6,293 5,926 7,683 2,140 9.74%
  YoY % -40.74% 0.38% -0.13% 6.19% -22.87% 259.02% -
  Horiz. % 174.72% 294.81% 293.69% 294.07% 276.92% 359.02% 100.00%
PBT -8,323 4,648 -4,476 3,877 1,180 7,493 2,032 -
  YoY % -279.07% 203.84% -215.45% 228.56% -84.25% 268.75% -
  Horiz. % -409.60% 228.74% -220.28% 190.80% 58.07% 368.75% 100.00%
Tax -69 -227 -618 -258 -495 -850 -128 -9.78%
  YoY % 69.60% 63.27% -139.53% 47.88% 41.76% -564.06% -
  Horiz. % 53.91% 177.34% 482.81% 201.56% 386.72% 664.06% 100.00%
NP -8,392 4,421 -5,094 3,619 685 6,643 1,904 -
  YoY % -289.82% 186.79% -240.76% 428.32% -89.69% 248.90% -
  Horiz. % -440.76% 232.20% -267.54% 190.07% 35.98% 348.90% 100.00%
NP to SH -8,125 2,239 -2,572 2,128 937 913 1,904 -
  YoY % -462.89% 187.05% -220.86% 127.11% 2.63% -52.05% -
  Horiz. % -426.73% 117.59% -135.08% 111.76% 49.21% 47.95% 100.00%
Tax Rate - % 4.88 % - % 6.65 % 41.95 % 11.34 % 6.30 % -
  YoY % 0.00% 0.00% 0.00% -84.15% 269.93% 80.00% -
  Horiz. % 0.00% 77.46% 0.00% 105.56% 665.87% 180.00% 100.00%
Total Cost 12,131 1,888 11,379 2,674 5,241 1,040 236 92.77%
  YoY % 542.53% -83.41% 325.54% -48.98% 403.94% 340.68% -
  Horiz. % 5,140.25% 800.00% 4,821.61% 1,133.05% 2,220.76% 440.68% 100.00%
Net Worth 654,227 682,939 642,743 642,029 463,587 379,031 409,902 8.10%
  YoY % -4.20% 6.25% 0.11% 38.49% 22.31% -7.53% -
  Horiz. % 159.61% 166.61% 156.80% 156.63% 113.10% 92.47% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - 631 11,964 - -
  YoY % 0.00% 0.00% 0.00% 0.00% -94.72% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 5.28% 100.00% -
Div Payout % - % - % - % - % 67.42 % 1,310.49 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -94.86% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 5.14% 100.00% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 654,227 682,939 642,743 642,029 463,587 379,031 409,902 8.10%
  YoY % -4.20% 6.25% 0.11% 38.49% 22.31% -7.53% -
  Horiz. % 159.61% 166.61% 156.80% 156.63% 113.10% 92.47% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 60,253 0.79%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.84% -
  Horiz. % 104.84% 104.84% 104.84% 104.84% 104.84% 104.84% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -224.45 % 70.07 % -81.05 % 57.51 % 11.56 % 86.46 % 88.97 % -
  YoY % -420.32% 186.45% -240.93% 397.49% -86.63% -2.82% -
  Horiz. % -252.28% 78.76% -91.10% 64.64% 12.99% 97.18% 100.00%
ROE -1.24 % 0.33 % -0.40 % 0.33 % 0.20 % 0.24 % 0.46 % -
  YoY % -475.76% 182.50% -221.21% 65.00% -16.67% -47.83% -
  Horiz. % -269.57% 71.74% -86.96% 71.74% 43.48% 52.17% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 5.92 9.99 9.95 9.96 9.38 12.16 3.55 8.89%
  YoY % -40.74% 0.40% -0.10% 6.18% -22.86% 242.54% -
  Horiz. % 166.76% 281.41% 280.28% 280.56% 264.23% 342.54% 100.00%
EPS -12.86 3.54 -4.07 3.37 1.48 1.47 3.16 -
  YoY % -463.28% 186.98% -220.77% 127.70% 0.68% -53.48% -
  Horiz. % -406.96% 112.03% -128.80% 106.65% 46.84% 46.52% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 18.94 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -94.72% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 5.28% 100.00% -
NAPS 10.3563 10.8108 10.1745 10.1632 7.3385 6.0000 6.8030 7.25%
  YoY % -4.20% 6.25% 0.11% 38.49% 22.31% -11.80% -
  Horiz. % 152.23% 158.91% 149.56% 149.39% 107.87% 88.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 5.92 9.99 9.95 9.96 9.38 12.16 3.39 9.73%
  YoY % -40.74% 0.40% -0.10% 6.18% -22.86% 258.70% -
  Horiz. % 174.63% 294.69% 293.51% 293.81% 276.70% 358.70% 100.00%
EPS -12.86 3.54 -4.07 3.37 1.48 1.47 3.01 -
  YoY % -463.28% 186.98% -220.77% 127.70% 0.68% -51.16% -
  Horiz. % -427.24% 117.61% -135.22% 111.96% 49.17% 48.84% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 18.94 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -94.72% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 5.28% 100.00% -
NAPS 10.3563 10.8108 10.1745 10.1632 7.3385 6.0000 6.4887 8.10%
  YoY % -4.20% 6.25% 0.11% 38.49% 22.31% -7.53% -
  Horiz. % 159.61% 166.61% 156.80% 156.63% 113.10% 92.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.6200 3.5500 3.2000 3.3400 2.9000 3.2400 2.9500 -
P/RPS 61.16 35.55 32.16 33.53 30.91 26.64 83.06 -4.97%
  YoY % 72.04% 10.54% -4.09% 8.48% 16.03% -67.93% -
  Horiz. % 73.63% 42.80% 38.72% 40.37% 37.21% 32.07% 100.00%
P/EPS -28.15 100.16 -78.60 99.15 195.52 224.18 93.35 -
  YoY % -128.11% 227.43% -179.27% -49.29% -12.78% 140.15% -
  Horiz. % -30.16% 107.30% -84.20% 106.21% 209.45% 240.15% 100.00%
EY -3.55 1.00 -1.27 1.01 0.51 0.45 1.07 -
  YoY % -455.00% 178.74% -225.74% 98.04% 13.33% -57.94% -
  Horiz. % -331.78% 93.46% -118.69% 94.39% 47.66% 42.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.34 5.85 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -94.19% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 5.81% 100.00% -
P/NAPS 0.35 0.33 0.31 0.33 0.40 0.54 0.43 -3.37%
  YoY % 6.06% 6.45% -6.06% -17.50% -25.93% 25.58% -
  Horiz. % 81.40% 76.74% 72.09% 76.74% 93.02% 125.58% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 27/02/17 26/02/16 17/02/15 27/02/14 28/02/13 -
Price 3.6100 4.4200 3.2000 3.1100 3.4200 3.3600 3.0000 -
P/RPS 60.99 44.26 32.16 31.22 36.46 27.63 84.47 -5.28%
  YoY % 37.80% 37.62% 3.01% -14.37% 31.96% -67.29% -
  Horiz. % 72.20% 52.40% 38.07% 36.96% 43.16% 32.71% 100.00%
P/EPS -28.07 124.71 -78.60 92.32 230.57 232.48 94.94 -
  YoY % -122.51% 258.66% -185.14% -59.96% -0.82% 144.87% -
  Horiz. % -29.57% 131.36% -82.79% 97.24% 242.86% 244.87% 100.00%
EY -3.56 0.80 -1.27 1.08 0.43 0.43 1.05 -
  YoY % -545.00% 162.99% -217.59% 151.16% 0.00% -59.05% -
  Horiz. % -339.05% 76.19% -120.95% 102.86% 40.95% 40.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.29 5.64 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -94.86% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 5.14% 100.00% -
P/NAPS 0.35 0.41 0.31 0.31 0.47 0.56 0.44 -3.74%
  YoY % -14.63% 32.26% 0.00% -34.04% -16.07% 27.27% -
  Horiz. % 79.55% 93.18% 70.45% 70.45% 106.82% 127.27% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
4. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
5. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers