Highlights

[KLUANG] YoY TTM Result on 2012-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     -21.78%    YoY -     -55.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 24,448 27,830 14,885 7,163 7,577 6,410 6,766 23.86%
  YoY % -12.15% 86.97% 107.80% -5.46% 18.21% -5.26% -
  Horiz. % 361.34% 411.32% 220.00% 105.87% 111.99% 94.74% 100.00%
PBT 10,162 25,309 13,132 7,431 16,022 8,707 -4,740 -
  YoY % -59.85% 92.73% 76.72% -53.62% 84.01% 283.69% -
  Horiz. % -214.39% -533.95% -277.05% -156.77% -338.02% -183.69% 100.00%
Tax 198 -2,996 5,598 -664 -761 -196 -300 -
  YoY % 106.61% -153.52% 943.07% 12.75% -288.27% 34.67% -
  Horiz. % -66.00% 998.67% -1,866.00% 221.33% 253.67% 65.33% 100.00%
NP 10,360 22,313 18,730 6,767 15,261 8,511 -5,040 -
  YoY % -53.57% 19.13% 176.78% -55.66% 79.31% 268.87% -
  Horiz. % -205.56% -442.72% -371.63% -134.27% -302.80% -168.87% 100.00%
NP to SH 4,965 8,429 10,417 6,767 15,261 8,511 -5,040 -
  YoY % -41.10% -19.08% 53.94% -55.66% 79.31% 268.87% -
  Horiz. % -98.51% -167.24% -206.69% -134.27% -302.80% -168.87% 100.00%
Tax Rate -1.95 % 11.84 % -42.63 % 8.94 % 4.75 % 2.25 % - % -
  YoY % -116.47% 127.77% -576.85% 88.21% 111.11% 0.00% -
  Horiz. % -86.67% 526.22% -1,894.67% 397.33% 211.11% 100.00% -
Total Cost 14,088 5,517 -3,845 396 -7,684 -2,101 11,806 2.99%
  YoY % 155.36% 243.49% -1,070.96% 105.15% -265.73% -117.80% -
  Horiz. % 119.33% 46.73% -32.57% 3.35% -65.09% -17.80% 100.00%
Net Worth 636,141 445,002 404,902 386,834 392,007 376,653 330,433 11.53%
  YoY % 42.95% 9.90% 4.67% -1.32% 4.08% 13.99% -
  Horiz. % 192.52% 134.67% 122.54% 117.07% 118.63% 113.99% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 0 11,964 1,132 686 602 0 0 -
  YoY % 0.00% 956.60% 65.02% 13.97% 0.00% 0.00% -
  Horiz. % 0.00% 1,987.11% 188.07% 113.97% 100.00% - -
Div Payout % - % 141.95 % 10.87 % 10.14 % 3.95 % - % - % -
  YoY % 0.00% 1,205.89% 7.20% 156.71% 0.00% 0.00% -
  Horiz. % 0.00% 3,593.67% 275.19% 256.71% 100.00% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 636,141 445,002 404,902 386,834 392,007 376,653 330,433 11.53%
  YoY % 42.95% 9.90% 4.67% -1.32% 4.08% 13.99% -
  Horiz. % 192.52% 134.67% 122.54% 117.07% 118.63% 113.99% 100.00%
NOSH 63,171 63,171 60,168 60,225 60,210 60,158 60,101 0.83%
  YoY % 0.00% 4.99% -0.10% 0.02% 0.09% 0.09% -
  Horiz. % 105.11% 105.11% 100.11% 100.21% 100.18% 100.09% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 42.38 % 80.18 % 125.83 % 94.47 % 201.41 % 132.78 % -74.49 % -
  YoY % -47.14% -36.28% 33.20% -53.10% 51.69% 278.25% -
  Horiz. % -56.89% -107.64% -168.92% -126.82% -270.39% -178.25% 100.00%
ROE 0.78 % 1.89 % 2.57 % 1.75 % 3.89 % 2.26 % -1.53 % -
  YoY % -58.73% -26.46% 46.86% -55.01% 72.12% 247.71% -
  Horiz. % -50.98% -123.53% -167.97% -114.38% -254.25% -147.71% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 38.70 44.05 24.74 11.89 12.58 10.66 11.26 22.83%
  YoY % -12.15% 78.05% 108.07% -5.48% 18.01% -5.33% -
  Horiz. % 343.69% 391.21% 219.72% 105.60% 111.72% 94.67% 100.00%
EPS 7.86 13.34 17.31 11.24 25.35 14.15 -8.39 -
  YoY % -41.08% -22.93% 54.00% -55.66% 79.15% 268.65% -
  Horiz. % -93.68% -159.00% -206.32% -133.97% -302.15% -168.65% 100.00%
DPS 0.00 18.94 1.88 1.13 1.00 0.00 0.00 -
  YoY % 0.00% 907.45% 66.37% 13.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,894.00% 188.00% 113.00% 100.00% - -
NAPS 10.0700 7.0443 6.7295 6.4231 6.5106 6.2610 5.4979 10.61%
  YoY % 42.95% 4.68% 4.77% -1.34% 3.99% 13.88% -
  Horiz. % 183.16% 128.13% 122.40% 116.83% 118.42% 113.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 38.70 44.05 23.56 11.34 11.99 10.15 10.71 23.86%
  YoY % -12.15% 86.97% 107.76% -5.42% 18.13% -5.23% -
  Horiz. % 361.34% 411.30% 219.98% 105.88% 111.95% 94.77% 100.00%
EPS 7.86 13.34 16.49 10.71 24.16 13.47 -7.98 -
  YoY % -41.08% -19.10% 53.97% -55.67% 79.36% 268.80% -
  Horiz. % -98.50% -167.17% -206.64% -134.21% -302.76% -168.80% 100.00%
DPS 0.00 18.94 1.79 1.09 0.95 0.00 0.00 -
  YoY % 0.00% 958.10% 64.22% 14.74% 0.00% 0.00% -
  Horiz. % 0.00% 1,993.68% 188.42% 114.74% 100.00% - -
NAPS 10.0700 7.0443 6.4095 6.1235 6.2054 5.9624 5.2307 11.53%
  YoY % 42.95% 9.90% 4.67% -1.32% 4.08% 13.99% -
  Horiz. % 192.52% 134.67% 122.54% 117.07% 118.63% 113.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.1200 3.7000 3.1300 2.5000 2.6100 1.8800 1.9300 -
P/RPS 8.06 8.40 12.65 21.02 20.74 17.64 17.14 -11.81%
  YoY % -4.05% -33.60% -39.82% 1.35% 17.57% 2.92% -
  Horiz. % 47.02% 49.01% 73.80% 122.64% 121.00% 102.92% 100.00%
P/EPS 39.70 27.73 18.08 22.25 10.30 13.29 -23.02 -
  YoY % 43.17% 53.37% -18.74% 116.02% -22.50% 157.73% -
  Horiz. % -172.46% -120.46% -78.54% -96.66% -44.74% -57.73% 100.00%
EY 2.52 3.61 5.53 4.49 9.71 7.53 -4.34 -
  YoY % -30.19% -34.72% 23.16% -53.76% 28.95% 273.50% -
  Horiz. % -58.06% -83.18% -127.42% -103.46% -223.73% -173.50% 100.00%
DY 0.00 5.12 0.60 0.45 0.38 0.00 0.00 -
  YoY % 0.00% 753.33% 33.33% 18.42% 0.00% 0.00% -
  Horiz. % 0.00% 1,347.37% 157.89% 118.42% 100.00% - -
P/NAPS 0.31 0.53 0.47 0.39 0.40 0.30 0.35 -2.00%
  YoY % -41.51% 12.77% 20.51% -2.50% 33.33% -14.29% -
  Horiz. % 88.57% 151.43% 134.29% 111.43% 114.29% 85.71% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 30/08/13 28/08/12 25/08/11 27/08/10 28/08/09 -
Price 2.9200 3.6000 3.3000 2.8500 2.5000 2.2500 2.2000 -
P/RPS 7.55 8.17 13.34 23.96 19.87 21.12 19.54 -14.65%
  YoY % -7.59% -38.76% -44.32% 20.58% -5.92% 8.09% -
  Horiz. % 38.64% 41.81% 68.27% 122.62% 101.69% 108.09% 100.00%
P/EPS 37.15 26.98 19.06 25.36 9.86 15.90 -26.23 -
  YoY % 37.69% 41.55% -24.84% 157.20% -37.99% 160.62% -
  Horiz. % -141.63% -102.86% -72.66% -96.68% -37.59% -60.62% 100.00%
EY 2.69 3.71 5.25 3.94 10.14 6.29 -3.81 -
  YoY % -27.49% -29.33% 33.25% -61.14% 61.21% 265.09% -
  Horiz. % -70.60% -97.38% -137.80% -103.41% -266.14% -165.09% 100.00%
DY 0.00 5.26 0.57 0.40 0.40 0.00 0.00 -
  YoY % 0.00% 822.81% 42.50% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,315.00% 142.50% 100.00% 100.00% - -
P/NAPS 0.29 0.51 0.49 0.44 0.38 0.36 0.40 -5.22%
  YoY % -43.14% 4.08% 11.36% 15.79% 5.56% -10.00% -
  Horiz. % 72.50% 127.50% 122.50% 110.00% 95.00% 90.00% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers