Highlights

[KLUANG] YoY TTM Result on 2011-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     -4.02%    YoY -     79.31%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 27,830 14,885 7,163 7,577 6,410 6,766 10,349 17.92%
  YoY % 86.97% 107.80% -5.46% 18.21% -5.26% -34.62% -
  Horiz. % 268.91% 143.83% 69.21% 73.21% 61.94% 65.38% 100.00%
PBT 25,309 13,132 7,431 16,022 8,707 -4,740 23,771 1.05%
  YoY % 92.73% 76.72% -53.62% 84.01% 283.69% -119.94% -
  Horiz. % 106.47% 55.24% 31.26% 67.40% 36.63% -19.94% 100.00%
Tax -2,996 5,598 -664 -761 -196 -300 -1,337 14.39%
  YoY % -153.52% 943.07% 12.75% -288.27% 34.67% 77.56% -
  Horiz. % 224.08% -418.70% 49.66% 56.92% 14.66% 22.44% 100.00%
NP 22,313 18,730 6,767 15,261 8,511 -5,040 22,434 -0.09%
  YoY % 19.13% 176.78% -55.66% 79.31% 268.87% -122.47% -
  Horiz. % 99.46% 83.49% 30.16% 68.03% 37.94% -22.47% 100.00%
NP to SH 8,429 10,417 6,767 15,261 8,511 -5,040 22,434 -15.05%
  YoY % -19.08% 53.94% -55.66% 79.31% 268.87% -122.47% -
  Horiz. % 37.57% 46.43% 30.16% 68.03% 37.94% -22.47% 100.00%
Tax Rate 11.84 % -42.63 % 8.94 % 4.75 % 2.25 % - % 5.62 % 13.22%
  YoY % 127.77% -576.85% 88.21% 111.11% 0.00% 0.00% -
  Horiz. % 210.68% -758.54% 159.07% 84.52% 40.04% 0.00% 100.00%
Total Cost 5,517 -3,845 396 -7,684 -2,101 11,806 -12,085 -
  YoY % 243.49% -1,070.96% 105.15% -265.73% -117.80% 197.69% -
  Horiz. % -45.65% 31.82% -3.28% 63.58% 17.39% -97.69% 100.00%
Net Worth 445,002 404,902 386,834 392,007 376,653 330,433 361,063 3.54%
  YoY % 9.90% 4.67% -1.32% 4.08% 13.99% -8.48% -
  Horiz. % 123.25% 112.14% 107.14% 108.57% 104.32% 91.52% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 11,964 1,132 686 602 0 0 439 73.40%
  YoY % 956.60% 65.02% 13.97% 0.00% 0.00% 0.00% -
  Horiz. % 2,722.20% 257.64% 156.13% 136.99% 0.00% 0.00% 100.00%
Div Payout % 141.95 % 10.87 % 10.14 % 3.95 % - % - % 1.96 % 104.10%
  YoY % 1,205.89% 7.20% 156.71% 0.00% 0.00% 0.00% -
  Horiz. % 7,242.35% 554.59% 517.35% 201.53% 0.00% 0.00% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 445,002 404,902 386,834 392,007 376,653 330,433 361,063 3.54%
  YoY % 9.90% 4.67% -1.32% 4.08% 13.99% -8.48% -
  Horiz. % 123.25% 112.14% 107.14% 108.57% 104.32% 91.52% 100.00%
NOSH 63,171 60,168 60,225 60,210 60,158 60,101 60,177 0.81%
  YoY % 4.99% -0.10% 0.02% 0.09% 0.09% -0.13% -
  Horiz. % 104.98% 99.99% 100.08% 100.06% 99.97% 99.87% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 80.18 % 125.83 % 94.47 % 201.41 % 132.78 % -74.49 % 216.77 % -15.27%
  YoY % -36.28% 33.20% -53.10% 51.69% 278.25% -134.36% -
  Horiz. % 36.99% 58.05% 43.58% 92.91% 61.25% -34.36% 100.00%
ROE 1.89 % 2.57 % 1.75 % 3.89 % 2.26 % -1.53 % 6.21 % -17.98%
  YoY % -26.46% 46.86% -55.01% 72.12% 247.71% -124.64% -
  Horiz. % 30.43% 41.38% 28.18% 62.64% 36.39% -24.64% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 44.05 24.74 11.89 12.58 10.66 11.26 17.20 16.96%
  YoY % 78.05% 108.07% -5.48% 18.01% -5.33% -34.53% -
  Horiz. % 256.10% 143.84% 69.13% 73.14% 61.98% 65.47% 100.00%
EPS 13.34 17.31 11.24 25.35 14.15 -8.39 37.28 -15.73%
  YoY % -22.93% 54.00% -55.66% 79.15% 268.65% -122.51% -
  Horiz. % 35.78% 46.43% 30.15% 68.00% 37.96% -22.51% 100.00%
DPS 18.94 1.88 1.13 1.00 0.00 0.00 0.73 72.02%
  YoY % 907.45% 66.37% 13.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,594.52% 257.53% 154.79% 136.99% 0.00% 0.00% 100.00%
NAPS 7.0443 6.7295 6.4231 6.5106 6.2610 5.4979 6.0000 2.71%
  YoY % 4.68% 4.77% -1.34% 3.99% 13.88% -8.37% -
  Horiz. % 117.40% 112.16% 107.05% 108.51% 104.35% 91.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 44.05 23.56 11.34 11.99 10.15 10.71 16.38 17.92%
  YoY % 86.97% 107.76% -5.42% 18.13% -5.23% -34.62% -
  Horiz. % 268.93% 143.83% 69.23% 73.20% 61.97% 65.38% 100.00%
EPS 13.34 16.49 10.71 24.16 13.47 -7.98 35.51 -15.05%
  YoY % -19.10% 53.97% -55.67% 79.36% 268.80% -122.47% -
  Horiz. % 37.57% 46.44% 30.16% 68.04% 37.93% -22.47% 100.00%
DPS 18.94 1.79 1.09 0.95 0.00 0.00 0.70 73.22%
  YoY % 958.10% 64.22% 14.74% 0.00% 0.00% 0.00% -
  Horiz. % 2,705.71% 255.71% 155.71% 135.71% 0.00% 0.00% 100.00%
NAPS 7.0443 6.4095 6.1235 6.2054 5.9624 5.2307 5.7156 3.54%
  YoY % 9.90% 4.67% -1.32% 4.08% 13.99% -8.48% -
  Horiz. % 123.25% 112.14% 107.14% 108.57% 104.32% 91.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.7000 3.1300 2.5000 2.6100 1.8800 1.9300 2.5200 -
P/RPS 8.40 12.65 21.02 20.74 17.64 17.14 14.65 -8.85%
  YoY % -33.60% -39.82% 1.35% 17.57% 2.92% 17.00% -
  Horiz. % 57.34% 86.35% 143.48% 141.57% 120.41% 117.00% 100.00%
P/EPS 27.73 18.08 22.25 10.30 13.29 -23.02 6.76 26.51%
  YoY % 53.37% -18.74% 116.02% -22.50% 157.73% -440.53% -
  Horiz. % 410.21% 267.46% 329.14% 152.37% 196.60% -340.53% 100.00%
EY 3.61 5.53 4.49 9.71 7.53 -4.34 14.79 -20.94%
  YoY % -34.72% 23.16% -53.76% 28.95% 273.50% -129.34% -
  Horiz. % 24.41% 37.39% 30.36% 65.65% 50.91% -29.34% 100.00%
DY 5.12 0.60 0.45 0.38 0.00 0.00 0.29 61.33%
  YoY % 753.33% 33.33% 18.42% 0.00% 0.00% 0.00% -
  Horiz. % 1,765.52% 206.90% 155.17% 131.03% 0.00% 0.00% 100.00%
P/NAPS 0.53 0.47 0.39 0.40 0.30 0.35 0.42 3.95%
  YoY % 12.77% 20.51% -2.50% 33.33% -14.29% -16.67% -
  Horiz. % 126.19% 111.90% 92.86% 95.24% 71.43% 83.33% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 30/08/13 28/08/12 25/08/11 27/08/10 28/08/09 29/08/08 -
Price 3.6000 3.3000 2.8500 2.5000 2.2500 2.2000 2.5000 -
P/RPS 8.17 13.34 23.96 19.87 21.12 19.54 14.54 -9.16%
  YoY % -38.76% -44.32% 20.58% -5.92% 8.09% 34.39% -
  Horiz. % 56.19% 91.75% 164.79% 136.66% 145.25% 134.39% 100.00%
P/EPS 26.98 19.06 25.36 9.86 15.90 -26.23 6.71 26.09%
  YoY % 41.55% -24.84% 157.20% -37.99% 160.62% -490.91% -
  Horiz. % 402.09% 284.05% 377.94% 146.94% 236.96% -390.91% 100.00%
EY 3.71 5.25 3.94 10.14 6.29 -3.81 14.91 -20.68%
  YoY % -29.33% 33.25% -61.14% 61.21% 265.09% -125.55% -
  Horiz. % 24.88% 35.21% 26.43% 68.01% 42.19% -25.55% 100.00%
DY 5.26 0.57 0.40 0.40 0.00 0.00 0.29 62.06%
  YoY % 822.81% 42.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,813.79% 196.55% 137.93% 137.93% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.49 0.44 0.38 0.36 0.40 0.42 3.29%
  YoY % 4.08% 11.36% 15.79% 5.56% -10.00% -4.76% -
  Horiz. % 121.43% 116.67% 104.76% 90.48% 85.71% 95.24% 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.
 


 

153  249  446  1355 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 LAMBO 0.070.00 
 BARAKAH 0.07-0.015 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.065-0.005 
 IOIPG 1.190.00 
 KNM 0.185-0.005 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
 HSI-C5S 0.155-0.005 
Partners & Brokers