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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 4,594 3,739 6,309 6,285 6,293 5,926 7,683 -8.21%
  YoY % 22.87% -40.74% 0.38% -0.13% 6.19% -22.87% -
  Horiz. % 59.79% 48.67% 82.12% 81.80% 81.91% 77.13% 100.00%
PBT 11,068 -8,323 4,648 -4,476 3,877 1,180 7,493 6.71%
  YoY % 232.98% -279.07% 203.84% -215.45% 228.56% -84.25% -
  Horiz. % 147.71% -111.08% 62.03% -59.74% 51.74% 15.75% 100.00%
Tax -40 -69 -227 -618 -258 -495 -850 -39.90%
  YoY % 42.03% 69.60% 63.27% -139.53% 47.88% 41.76% -
  Horiz. % 4.71% 8.12% 26.71% 72.71% 30.35% 58.24% 100.00%
NP 11,028 -8,392 4,421 -5,094 3,619 685 6,643 8.81%
  YoY % 231.41% -289.82% 186.79% -240.76% 428.32% -89.69% -
  Horiz. % 166.01% -126.33% 66.55% -76.68% 54.48% 10.31% 100.00%
NP to SH 6,071 -8,125 2,239 -2,572 2,128 937 913 37.11%
  YoY % 174.72% -462.89% 187.05% -220.86% 127.11% 2.63% -
  Horiz. % 664.95% -889.92% 245.24% -281.71% 233.08% 102.63% 100.00%
Tax Rate 0.36 % - % 4.88 % - % 6.65 % 41.95 % 11.34 % -43.71%
  YoY % 0.00% 0.00% 0.00% 0.00% -84.15% 269.93% -
  Horiz. % 3.17% 0.00% 43.03% 0.00% 58.64% 369.93% 100.00%
Total Cost -6,434 12,131 1,888 11,379 2,674 5,241 1,040 -
  YoY % -153.04% 542.53% -83.41% 325.54% -48.98% 403.94% -
  Horiz. % -618.65% 1,166.44% 181.54% 1,094.13% 257.12% 503.94% 100.00%
Net Worth 647,335 654,227 682,939 642,743 642,029 463,587 379,031 9.33%
  YoY % -1.05% -4.20% 6.25% 0.11% 38.49% 22.31% -
  Horiz. % 170.79% 172.60% 180.18% 169.58% 169.39% 122.31% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 3,790 - - - - 631 11,964 -17.43%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -94.72% -
  Horiz. % 31.68% 0.00% 0.00% 0.00% 0.00% 5.28% 100.00%
Div Payout % 62.43 % - % - % - % - % 67.42 % 1,310.49 % -39.78%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -94.86% -
  Horiz. % 4.76% 0.00% 0.00% 0.00% 0.00% 5.14% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 647,335 654,227 682,939 642,743 642,029 463,587 379,031 9.33%
  YoY % -1.05% -4.20% 6.25% 0.11% 38.49% 22.31% -
  Horiz. % 170.79% 172.60% 180.18% 169.58% 169.39% 122.31% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 240.05 % -224.45 % 70.07 % -81.05 % 57.51 % 11.56 % 86.46 % 18.54%
  YoY % 206.95% -420.32% 186.45% -240.93% 397.49% -86.63% -
  Horiz. % 277.64% -259.60% 81.04% -93.74% 66.52% 13.37% 100.00%
ROE 0.94 % -1.24 % 0.33 % -0.40 % 0.33 % 0.20 % 0.24 % 25.54%
  YoY % 175.81% -475.76% 182.50% -221.21% 65.00% -16.67% -
  Horiz. % 391.67% -516.67% 137.50% -166.67% 137.50% 83.33% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 7.27 5.92 9.99 9.95 9.96 9.38 12.16 -8.21%
  YoY % 22.80% -40.74% 0.40% -0.10% 6.18% -22.86% -
  Horiz. % 59.79% 48.68% 82.15% 81.83% 81.91% 77.14% 100.00%
EPS 9.61 -12.86 3.54 -4.07 3.37 1.48 1.47 36.72%
  YoY % 174.73% -463.28% 186.98% -220.77% 127.70% 0.68% -
  Horiz. % 653.74% -874.83% 240.82% -276.87% 229.25% 100.68% 100.00%
DPS 6.00 0.00 0.00 0.00 0.00 1.00 18.94 -17.43%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -94.72% -
  Horiz. % 31.68% 0.00% 0.00% 0.00% 0.00% 5.28% 100.00%
NAPS 10.2472 10.3563 10.8108 10.1745 10.1632 7.3385 6.0000 9.33%
  YoY % -1.05% -4.20% 6.25% 0.11% 38.49% 22.31% -
  Horiz. % 170.79% 172.60% 180.18% 169.58% 169.39% 122.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 62,845
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 7.31 5.95 10.04 10.00 10.01 9.43 12.23 -8.22%
  YoY % 22.86% -40.74% 0.40% -0.10% 6.15% -22.89% -
  Horiz. % 59.77% 48.65% 82.09% 81.77% 81.85% 77.11% 100.00%
EPS 9.66 -12.93 3.56 -4.09 3.39 1.49 1.45 37.15%
  YoY % 174.71% -463.20% 187.04% -220.65% 127.52% 2.76% -
  Horiz. % 666.21% -891.72% 245.52% -282.07% 233.79% 102.76% 100.00%
DPS 6.03 0.00 0.00 0.00 0.00 1.01 19.04 -17.43%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -94.70% -
  Horiz. % 31.67% 0.00% 0.00% 0.00% 0.00% 5.30% 100.00%
NAPS 10.3004 10.4101 10.8669 10.2273 10.2159 7.3766 6.0311 9.33%
  YoY % -1.05% -4.20% 6.25% 0.11% 38.49% 22.31% -
  Horiz. % 170.79% 172.61% 180.18% 169.58% 169.39% 122.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.4000 3.6200 3.5500 3.2000 3.3400 2.9000 3.2400 -
P/RPS 46.75 61.16 35.55 32.16 33.53 30.91 26.64 9.82%
  YoY % -23.56% 72.04% 10.54% -4.09% 8.48% 16.03% -
  Horiz. % 175.49% 229.58% 133.45% 120.72% 125.86% 116.03% 100.00%
P/EPS 35.38 -28.15 100.16 -78.60 99.15 195.52 224.18 -26.48%
  YoY % 225.68% -128.11% 227.43% -179.27% -49.29% -12.78% -
  Horiz. % 15.78% -12.56% 44.68% -35.06% 44.23% 87.22% 100.00%
EY 2.83 -3.55 1.00 -1.27 1.01 0.51 0.45 35.84%
  YoY % 179.72% -455.00% 178.74% -225.74% 98.04% 13.33% -
  Horiz. % 628.89% -788.89% 222.22% -282.22% 224.44% 113.33% 100.00%
DY 1.76 0.00 0.00 0.00 0.00 0.34 5.85 -18.13%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -94.19% -
  Horiz. % 30.09% 0.00% 0.00% 0.00% 0.00% 5.81% 100.00%
P/NAPS 0.33 0.35 0.33 0.31 0.33 0.40 0.54 -7.88%
  YoY % -5.71% 6.06% 6.45% -6.06% -17.50% -25.93% -
  Horiz. % 61.11% 64.81% 61.11% 57.41% 61.11% 74.07% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 28/02/19 28/02/18 27/02/17 26/02/16 17/02/15 27/02/14 -
Price 3.4800 3.6100 4.4200 3.2000 3.1100 3.4200 3.3600 -
P/RPS 47.85 60.99 44.26 32.16 31.22 36.46 27.63 9.58%
  YoY % -21.54% 37.80% 37.62% 3.01% -14.37% 31.96% -
  Horiz. % 173.18% 220.74% 160.19% 116.40% 112.99% 131.96% 100.00%
P/EPS 36.21 -28.07 124.71 -78.60 92.32 230.57 232.48 -26.64%
  YoY % 229.00% -122.51% 258.66% -185.14% -59.96% -0.82% -
  Horiz. % 15.58% -12.07% 53.64% -33.81% 39.71% 99.18% 100.00%
EY 2.76 -3.56 0.80 -1.27 1.08 0.43 0.43 36.31%
  YoY % 177.53% -545.00% 162.99% -217.59% 151.16% 0.00% -
  Horiz. % 641.86% -827.91% 186.05% -295.35% 251.16% 100.00% 100.00%
DY 1.72 0.00 0.00 0.00 0.00 0.29 5.64 -17.95%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -94.86% -
  Horiz. % 30.50% 0.00% 0.00% 0.00% 0.00% 5.14% 100.00%
P/NAPS 0.34 0.35 0.41 0.31 0.31 0.47 0.56 -7.98%
  YoY % -2.86% -14.63% 32.26% 0.00% -34.04% -16.07% -
  Horiz. % 60.71% 62.50% 73.21% 55.36% 55.36% 83.93% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS