Highlights

[KLUANG] YoY Quarter Result on 2014-03-31 [#3]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 23-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -29.79%    YoY -     195.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 3,802 2,905 3,205 3,836 1,204 1,464 1,697 14.38%
  YoY % 30.88% -9.36% -16.45% 218.60% -17.76% -13.73% -
  Horiz. % 224.04% 171.18% 188.86% 226.05% 70.95% 86.27% 100.00%
PBT 9,923 9,186 -1,314 1,583 -557 3,911 2,960 22.31%
  YoY % 8.02% 799.09% -183.01% 384.20% -114.24% 32.13% -
  Horiz. % 335.24% 310.34% -44.39% 53.48% -18.82% 132.13% 100.00%
Tax 17 3 -269 -420 -111 -118 -118 -
  YoY % 466.67% 101.12% 35.95% -278.38% 5.93% 0.00% -
  Horiz. % -14.41% -2.54% 227.97% 355.93% 94.07% 100.00% 100.00%
NP 9,940 9,189 -1,583 1,163 -668 3,793 2,842 23.18%
  YoY % 8.17% 680.48% -236.11% 274.10% -117.61% 33.46% -
  Horiz. % 349.75% 323.33% -55.70% 40.92% -23.50% 133.46% 100.00%
NP to SH 5,118 4,451 -721 641 -668 3,793 2,842 10.29%
  YoY % 14.99% 717.34% -212.48% 195.96% -117.61% 33.46% -
  Horiz. % 180.08% 156.62% -25.37% 22.55% -23.50% 133.46% 100.00%
Tax Rate -0.17 % -0.03 % - % 26.53 % - % 3.02 % 3.99 % -
  YoY % -466.67% 0.00% 0.00% 0.00% 0.00% -24.31% -
  Horiz. % -4.26% -0.75% 0.00% 664.91% 0.00% 75.69% 100.00%
Total Cost -6,138 -6,284 4,788 2,673 1,872 -2,329 -1,145 32.26%
  YoY % 2.32% -231.24% 79.12% 42.79% 180.38% -103.41% -
  Horiz. % 536.07% 548.82% -418.17% -233.45% -163.49% 203.41% 100.00%
Net Worth 658,075 638,586 480,056 432,702 424,167 386,139 384,862 9.34%
  YoY % 3.05% 33.02% 10.94% 2.01% 9.85% 0.33% -
  Horiz. % 170.99% 165.93% 124.73% 112.43% 110.21% 100.33% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - 602 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 21.19 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 658,075 638,586 480,056 432,702 424,167 386,139 384,862 9.34%
  YoY % 3.05% 33.02% 10.94% 2.01% 9.85% 0.33% -
  Horiz. % 170.99% 165.93% 124.73% 112.43% 110.21% 100.33% 100.00%
NOSH 63,171 63,171 63,171 63,171 60,180 60,206 60,211 0.80%
  YoY % 0.00% 0.00% 0.00% 4.97% -0.04% -0.01% -
  Horiz. % 104.92% 104.92% 104.92% 104.92% 99.95% 99.99% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 261.44 % 316.32 % -49.39 % 30.32 % -55.48 % 259.08 % 167.47 % 7.70%
  YoY % -17.35% 740.45% -262.90% 154.65% -121.41% 54.70% -
  Horiz. % 156.11% 188.88% -29.49% 18.10% -33.13% 154.70% 100.00%
ROE 0.78 % 0.70 % -0.15 % 0.15 % -0.16 % 0.98 % 0.74 % 0.88%
  YoY % 11.43% 566.67% -200.00% 193.75% -116.33% 32.43% -
  Horiz. % 105.41% 94.59% -20.27% 20.27% -21.62% 132.43% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 6.02 4.60 5.07 6.07 2.00 2.43 2.82 13.46%
  YoY % 30.87% -9.27% -16.47% 203.50% -17.70% -13.83% -
  Horiz. % 213.48% 163.12% 179.79% 215.25% 70.92% 86.17% 100.00%
EPS 8.10 7.05 -1.14 1.01 -1.11 6.30 4.72 9.41%
  YoY % 14.89% 718.42% -212.87% 190.99% -117.62% 33.47% -
  Horiz. % 171.61% 149.36% -24.15% 21.40% -23.52% 133.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 10.4172 10.1087 7.5992 6.8496 7.0483 6.4136 6.3918 8.47%
  YoY % 3.05% 33.02% 10.94% -2.82% 9.90% 0.34% -
  Horiz. % 162.98% 158.15% 118.89% 107.16% 110.27% 100.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 6.02 4.60 5.07 6.07 1.91 2.32 2.69 14.35%
  YoY % 30.87% -9.27% -16.47% 217.80% -17.67% -13.75% -
  Horiz. % 223.79% 171.00% 188.48% 225.65% 71.00% 86.25% 100.00%
EPS 8.10 7.05 -1.14 1.01 -1.06 6.00 4.50 10.28%
  YoY % 14.89% 718.42% -212.87% 195.28% -117.67% 33.33% -
  Horiz. % 180.00% 156.67% -25.33% 22.44% -23.56% 133.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 10.4172 10.1087 7.5992 6.8496 6.7145 6.1125 6.0923 9.34%
  YoY % 3.05% 33.02% 10.94% 2.01% 9.85% 0.33% -
  Horiz. % 170.99% 165.93% 124.73% 112.43% 110.21% 100.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.4800 3.1100 3.3800 3.5500 3.0100 2.6600 2.7000 -
P/RPS 57.82 67.63 66.62 58.46 150.45 109.39 95.80 -8.06%
  YoY % -14.51% 1.52% 13.96% -61.14% 37.54% 14.19% -
  Horiz. % 60.35% 70.59% 69.54% 61.02% 157.05% 114.19% 100.00%
P/EPS 42.95 44.14 -296.15 349.86 -271.17 42.22 57.20 -4.66%
  YoY % -2.70% 114.90% -184.65% 229.02% -742.28% -26.19% -
  Horiz. % 75.09% 77.17% -517.74% 611.64% -474.07% 73.81% 100.00%
EY 2.33 2.27 -0.34 0.29 -0.37 2.37 1.75 4.88%
  YoY % 2.64% 767.65% -217.24% 178.38% -115.61% 35.43% -
  Horiz. % 133.14% 129.71% -19.43% 16.57% -21.14% 135.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.33 0.31 0.44 0.52 0.43 0.41 0.42 -3.94%
  YoY % 6.45% -29.55% -15.38% 20.93% 4.88% -2.38% -
  Horiz. % 78.57% 73.81% 104.76% 123.81% 102.38% 97.62% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 26/05/16 29/05/15 23/05/14 30/05/13 29/05/12 31/05/11 -
Price 3.2100 3.2700 3.1400 3.8000 3.1500 2.6800 2.6700 -
P/RPS 53.34 71.11 61.89 62.58 157.45 110.21 94.74 -9.12%
  YoY % -24.99% 14.90% -1.10% -60.25% 42.86% 16.33% -
  Horiz. % 56.30% 75.06% 65.33% 66.05% 166.19% 116.33% 100.00%
P/EPS 39.62 46.41 -275.12 374.50 -283.78 42.54 56.57 -5.76%
  YoY % -14.63% 116.87% -173.46% 231.97% -767.09% -24.80% -
  Horiz. % 70.04% 82.04% -486.34% 662.01% -501.64% 75.20% 100.00%
EY 2.52 2.15 -0.36 0.27 -0.35 2.35 1.77 6.06%
  YoY % 17.21% 697.22% -233.33% 177.14% -114.89% 32.77% -
  Horiz. % 142.37% 121.47% -20.34% 15.25% -19.77% 132.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.31 0.32 0.41 0.55 0.45 0.42 0.42 -4.93%
  YoY % -3.12% -21.95% -25.45% 22.22% 7.14% 0.00% -
  Horiz. % 73.81% 76.19% 97.62% 130.95% 107.14% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers