[KLUANG] YoY TTM Result on 2012-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 - 63,180 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.
Comment
KLU Jun 12 Qtr Rpt-Bursa.pdf 
