Highlights

[KLUANG] YoY Quarter Result on 2017-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -5.25%    YoY -     187.05%
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.
 


 

1910 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 1.700.00 
 UCREST 0.2550.00 
 PINEAPP 0.320.00 
 PUC 0.0950.00 
 WILLOW 0.440.00 
 IRIS 0.1450.00 
 BTECH 0.360.00 
 3A 0.950.00 
 M3TECH 0.050.00 
Partners & Brokers