Highlights

[KLUANG] YoY Quarter Result on 2018-03-31 [#3]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     8.71%    YoY -     -52.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 3,339 3,961 3,802 2,905 3,205 3,836 1,204 18.52%
  YoY % -15.70% 4.18% 30.88% -9.36% -16.45% 218.60% -
  Horiz. % 277.33% 328.99% 315.78% 241.28% 266.20% 318.60% 100.00%
PBT 2,962 4,589 9,923 9,186 -1,314 1,583 -557 -
  YoY % -35.45% -53.75% 8.02% 799.09% -183.01% 384.20% -
  Horiz. % -531.78% -823.88% -1,781.51% -1,649.19% 235.91% -284.20% 100.00%
Tax -17 -133 17 3 -269 -420 -111 -26.84%
  YoY % 87.22% -882.35% 466.67% 101.12% 35.95% -278.38% -
  Horiz. % 15.32% 119.82% -15.32% -2.70% 242.34% 378.38% 100.00%
NP 2,945 4,456 9,940 9,189 -1,583 1,163 -668 -
  YoY % -33.91% -55.17% 8.17% 680.48% -236.11% 274.10% -
  Horiz. % -440.87% -667.07% -1,488.02% -1,375.60% 236.98% -174.10% 100.00%
NP to SH 1,437 2,434 5,118 4,451 -721 641 -668 -
  YoY % -40.96% -52.44% 14.99% 717.34% -212.48% 195.96% -
  Horiz. % -215.12% -364.37% -766.17% -666.32% 107.93% -95.96% 100.00%
Tax Rate 0.57 % 2.90 % -0.17 % -0.03 % - % 26.53 % - % -
  YoY % -80.34% 1,805.88% -466.67% 0.00% 0.00% 0.00% -
  Horiz. % 2.15% 10.93% -0.64% -0.11% 0.00% 100.00% -
Total Cost 394 -495 -6,138 -6,284 4,788 2,673 1,872 -22.87%
  YoY % 179.60% 91.94% 2.32% -231.24% 79.12% 42.79% -
  Horiz. % 21.05% -26.44% -327.88% -335.68% 255.77% 142.79% 100.00%
Net Worth 677,266 675,820 658,075 638,586 480,056 432,702 424,167 8.11%
  YoY % 0.21% 2.70% 3.05% 33.02% 10.94% 2.01% -
  Horiz. % 159.67% 159.33% 155.14% 150.55% 113.18% 102.01% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 677,266 675,820 658,075 638,586 480,056 432,702 424,167 8.11%
  YoY % 0.21% 2.70% 3.05% 33.02% 10.94% 2.01% -
  Horiz. % 159.67% 159.33% 155.14% 150.55% 113.18% 102.01% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 60,180 0.81%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.97% -
  Horiz. % 104.97% 104.97% 104.97% 104.97% 104.97% 104.97% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 88.20 % 112.50 % 261.44 % 316.32 % -49.39 % 30.32 % -55.48 % -
  YoY % -21.60% -56.97% -17.35% 740.45% -262.90% 154.65% -
  Horiz. % -158.98% -202.78% -471.23% -570.15% 89.02% -54.65% 100.00%
ROE 0.21 % 0.36 % 0.78 % 0.70 % -0.15 % 0.15 % -0.16 % -
  YoY % -41.67% -53.85% 11.43% 566.67% -200.00% 193.75% -
  Horiz. % -131.25% -225.00% -487.50% -437.50% 93.75% -93.75% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.29 6.27 6.02 4.60 5.07 6.07 2.00 17.59%
  YoY % -15.63% 4.15% 30.87% -9.27% -16.47% 203.50% -
  Horiz. % 264.50% 313.50% 301.00% 230.00% 253.50% 303.50% 100.00%
EPS 2.27 3.85 8.10 7.05 -1.14 1.01 -1.11 -
  YoY % -41.04% -52.47% 14.89% 718.42% -212.87% 190.99% -
  Horiz. % -204.50% -346.85% -729.73% -635.14% 102.70% -90.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 10.7210 10.6981 10.4172 10.1087 7.5992 6.8496 7.0483 7.24%
  YoY % 0.21% 2.70% 3.05% 33.02% 10.94% -2.82% -
  Horiz. % 152.11% 151.78% 147.80% 143.42% 107.82% 97.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.29 6.27 6.02 4.60 5.07 6.07 1.91 18.50%
  YoY % -15.63% 4.15% 30.87% -9.27% -16.47% 217.80% -
  Horiz. % 276.96% 328.27% 315.18% 240.84% 265.45% 317.80% 100.00%
EPS 2.27 3.85 8.10 7.05 -1.14 1.01 -1.06 -
  YoY % -41.04% -52.47% 14.89% 718.42% -212.87% 195.28% -
  Horiz. % -214.15% -363.21% -764.15% -665.09% 107.55% -95.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 10.7210 10.6981 10.4172 10.1087 7.5992 6.8496 6.7145 8.11%
  YoY % 0.21% 2.70% 3.05% 33.02% 10.94% 2.01% -
  Horiz. % 159.67% 159.33% 155.14% 150.55% 113.18% 102.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.3300 4.2000 3.4800 3.1100 3.3800 3.5500 3.0100 -
P/RPS 63.00 66.98 57.82 67.63 66.62 58.46 150.45 -13.50%
  YoY % -5.94% 15.84% -14.51% 1.52% 13.96% -61.14% -
  Horiz. % 41.87% 44.52% 38.43% 44.95% 44.28% 38.86% 100.00%
P/EPS 146.39 109.01 42.95 44.14 -296.15 349.86 -271.17 -
  YoY % 34.29% 153.81% -2.70% 114.90% -184.65% 229.02% -
  Horiz. % -53.98% -40.20% -15.84% -16.28% 109.21% -129.02% 100.00%
EY 0.68 0.92 2.33 2.27 -0.34 0.29 -0.37 -
  YoY % -26.09% -60.52% 2.64% 767.65% -217.24% 178.38% -
  Horiz. % -183.78% -248.65% -629.73% -613.51% 91.89% -78.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.31 0.39 0.33 0.31 0.44 0.52 0.43 -5.31%
  YoY % -20.51% 18.18% 6.45% -29.55% -15.38% 20.93% -
  Horiz. % 72.09% 90.70% 76.74% 72.09% 102.33% 120.93% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 28/05/18 31/05/17 26/05/16 29/05/15 23/05/14 30/05/13 -
Price 3.1300 4.1200 3.2100 3.2700 3.1400 3.8000 3.1500 -
P/RPS 59.22 65.71 53.34 71.11 61.89 62.58 157.45 -15.03%
  YoY % -9.88% 23.19% -24.99% 14.90% -1.10% -60.25% -
  Horiz. % 37.61% 41.73% 33.88% 45.16% 39.31% 39.75% 100.00%
P/EPS 137.60 106.93 39.62 46.41 -275.12 374.50 -283.78 -
  YoY % 28.68% 169.89% -14.63% 116.87% -173.46% 231.97% -
  Horiz. % -48.49% -37.68% -13.96% -16.35% 96.95% -131.97% 100.00%
EY 0.73 0.94 2.52 2.15 -0.36 0.27 -0.35 -
  YoY % -22.34% -62.70% 17.21% 697.22% -233.33% 177.14% -
  Horiz. % -208.57% -268.57% -720.00% -614.29% 102.86% -77.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.29 0.39 0.31 0.32 0.41 0.55 0.45 -7.06%
  YoY % -25.64% 25.81% -3.12% -21.95% -25.45% 22.22% -
  Horiz. % 64.44% 86.67% 68.89% 71.11% 91.11% 122.22% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers