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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 6,273 4,594 3,739 6,309 6,285 6,293 5,926 0.95%
  YoY % 36.55% 22.87% -40.74% 0.38% -0.13% 6.19% -
  Horiz. % 105.86% 77.52% 63.09% 106.46% 106.06% 106.19% 100.00%
PBT 19,743 11,068 -8,323 4,648 -4,476 3,877 1,180 59.86%
  YoY % 78.38% 232.98% -279.07% 203.84% -215.45% 228.56% -
  Horiz. % 1,673.14% 937.97% -705.34% 393.90% -379.32% 328.56% 100.00%
Tax -61 -40 -69 -227 -618 -258 -495 -29.43%
  YoY % -52.50% 42.03% 69.60% 63.27% -139.53% 47.88% -
  Horiz. % 12.32% 8.08% 13.94% 45.86% 124.85% 52.12% 100.00%
NP 19,682 11,028 -8,392 4,421 -5,094 3,619 685 74.92%
  YoY % 78.47% 231.41% -289.82% 186.79% -240.76% 428.32% -
  Horiz. % 2,873.28% 1,609.93% -1,225.11% 645.40% -743.65% 528.32% 100.00%
NP to SH 10,656 6,071 -8,125 2,239 -2,572 2,128 937 49.90%
  YoY % 75.52% 174.72% -462.89% 187.05% -220.86% 127.11% -
  Horiz. % 1,137.25% 647.92% -867.13% 238.95% -274.49% 227.11% 100.00%
Tax Rate 0.31 % 0.36 % - % 4.88 % - % 6.65 % 41.95 % -55.83%
  YoY % -13.89% 0.00% 0.00% 0.00% 0.00% -84.15% -
  Horiz. % 0.74% 0.86% 0.00% 11.63% 0.00% 15.85% 100.00%
Total Cost -13,409 -6,434 12,131 1,888 11,379 2,674 5,241 -
  YoY % -108.41% -153.04% 542.53% -83.41% 325.54% -48.98% -
  Horiz. % -255.85% -122.76% 231.46% 36.02% 217.12% 51.02% 100.00%
Net Worth 644,361 647,335 654,227 682,939 642,743 642,029 463,587 5.64%
  YoY % -0.46% -1.05% -4.20% 6.25% 0.11% 38.49% -
  Horiz. % 138.99% 139.64% 141.12% 147.32% 138.65% 138.49% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 627 3,790 - - - - 631 -0.11%
  YoY % -83.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.36% 600.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 5.89 % 62.43 % - % - % - % - % 67.42 % -33.36%
  YoY % -90.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8.74% 92.60% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 644,361 647,335 654,227 682,939 642,743 642,029 463,587 5.64%
  YoY % -0.46% -1.05% -4.20% 6.25% 0.11% 38.49% -
  Horiz. % 138.99% 139.64% 141.12% 147.32% 138.65% 138.49% 100.00%
NOSH 62,769 63,171 63,171 63,171 63,171 63,171 63,171 -0.11%
  YoY % -0.64% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.36% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 313.76 % 240.05 % -224.45 % 70.07 % -81.05 % 57.51 % 11.56 % 73.27%
  YoY % 30.71% 206.95% -420.32% 186.45% -240.93% 397.49% -
  Horiz. % 2,714.19% 2,076.56% -1,941.61% 606.14% -701.12% 497.49% 100.00%
ROE 1.65 % 0.94 % -1.24 % 0.33 % -0.40 % 0.33 % 0.20 % 42.10%
  YoY % 75.53% 175.81% -475.76% 182.50% -221.21% 65.00% -
  Horiz. % 825.00% 470.00% -620.00% 165.00% -200.00% 165.00% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 9.99 7.27 5.92 9.99 9.95 9.96 9.38 1.05%
  YoY % 37.41% 22.80% -40.74% 0.40% -0.10% 6.18% -
  Horiz. % 106.50% 77.51% 63.11% 106.50% 106.08% 106.18% 100.00%
EPS 16.98 9.61 -12.86 3.54 -4.07 3.37 1.48 50.12%
  YoY % 76.69% 174.73% -463.28% 186.98% -220.77% 127.70% -
  Horiz. % 1,147.30% 649.32% -868.92% 239.19% -275.00% 227.70% 100.00%
DPS 1.00 6.00 0.00 0.00 0.00 0.00 1.00 -
  YoY % -83.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 600.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 10.2656 10.2472 10.3563 10.8108 10.1745 10.1632 7.3385 5.75%
  YoY % 0.18% -1.05% -4.20% 6.25% 0.11% 38.49% -
  Horiz. % 139.89% 139.64% 141.12% 147.32% 138.65% 138.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 9.93 7.27 5.92 9.99 9.95 9.96 9.38 0.95%
  YoY % 36.59% 22.80% -40.74% 0.40% -0.10% 6.18% -
  Horiz. % 105.86% 77.51% 63.11% 106.50% 106.08% 106.18% 100.00%
EPS 16.87 9.61 -12.86 3.54 -4.07 3.37 1.48 49.96%
  YoY % 75.55% 174.73% -463.28% 186.98% -220.77% 127.70% -
  Horiz. % 1,139.86% 649.32% -868.92% 239.19% -275.00% 227.70% 100.00%
DPS 0.99 6.00 0.00 0.00 0.00 0.00 1.00 -0.17%
  YoY % -83.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.00% 600.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 10.2001 10.2472 10.3563 10.8108 10.1745 10.1632 7.3385 5.64%
  YoY % -0.46% -1.05% -4.20% 6.25% 0.11% 38.49% -
  Horiz. % 138.99% 139.64% 141.12% 147.32% 138.65% 138.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.4000 3.4000 3.6200 3.5500 3.2000 3.3400 2.9000 -
P/RPS 34.02 46.75 61.16 35.55 32.16 33.53 30.91 1.61%
  YoY % -27.23% -23.56% 72.04% 10.54% -4.09% 8.48% -
  Horiz. % 110.06% 151.25% 197.86% 115.01% 104.04% 108.48% 100.00%
P/EPS 20.03 35.38 -28.15 100.16 -78.60 99.15 195.52 -31.57%
  YoY % -43.39% 225.68% -128.11% 227.43% -179.27% -49.29% -
  Horiz. % 10.24% 18.10% -14.40% 51.23% -40.20% 50.71% 100.00%
EY 4.99 2.83 -3.55 1.00 -1.27 1.01 0.51 46.20%
  YoY % 76.33% 179.72% -455.00% 178.74% -225.74% 98.04% -
  Horiz. % 978.43% 554.90% -696.08% 196.08% -249.02% 198.04% 100.00%
DY 0.29 1.76 0.00 0.00 0.00 0.00 0.34 -2.61%
  YoY % -83.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.29% 517.65% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.33 0.33 0.35 0.33 0.31 0.33 0.40 -3.15%
  YoY % 0.00% -5.71% 6.06% 6.45% -6.06% -17.50% -
  Horiz. % 82.50% 82.50% 87.50% 82.50% 77.50% 82.50% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 26/02/20 28/02/19 28/02/18 27/02/17 26/02/16 17/02/15 -
Price 3.3900 3.4800 3.6100 4.4200 3.2000 3.1100 3.4200 -
P/RPS 33.92 47.85 60.99 44.26 32.16 31.22 36.46 -1.20%
  YoY % -29.11% -21.54% 37.80% 37.62% 3.01% -14.37% -
  Horiz. % 93.03% 131.24% 167.28% 121.39% 88.21% 85.63% 100.00%
P/EPS 19.97 36.21 -28.07 124.71 -78.60 92.32 230.57 -33.46%
  YoY % -44.85% 229.00% -122.51% 258.66% -185.14% -59.96% -
  Horiz. % 8.66% 15.70% -12.17% 54.09% -34.09% 40.04% 100.00%
EY 5.01 2.76 -3.56 0.80 -1.27 1.08 0.43 50.51%
  YoY % 81.52% 177.53% -545.00% 162.99% -217.59% 151.16% -
  Horiz. % 1,165.12% 641.86% -827.91% 186.05% -295.35% 251.16% 100.00%
DY 0.29 1.72 0.00 0.00 0.00 0.00 0.29 -
  YoY % -83.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 593.10% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.33 0.34 0.35 0.41 0.31 0.31 0.47 -5.72%
  YoY % -2.94% -2.86% -14.63% 32.26% 0.00% -34.04% -
  Horiz. % 70.21% 72.34% 74.47% 87.23% 65.96% 65.96% 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
 
 

267  325  542  1407 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 TANCO 0.215+0.005 
 SERSOL 0.58+0.10 
 APPASIA-WB 0.10+0.045 
 SCNWOLF 0.48+0.06 
 SERSOL-WA 0.41+0.14 
 SYSTECH 0.305+0.02 
 SERBADK 0.40-0.01 
 EURO 0.88+0.01 
 BCMALL 0.145+0.005 
PARTNERS & BROKERS