Highlights

[KLUANG] YoY TTM Result on 2014-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     -21.75%    YoY -     -19.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 25,293 24,593 24,448 27,830 14,885 7,163 7,577 22.23%
  YoY % 2.85% 0.59% -12.15% 86.97% 107.80% -5.46% -
  Horiz. % 333.81% 324.57% 322.66% 367.30% 196.45% 94.54% 100.00%
PBT 5,751 5,413 10,162 25,309 13,132 7,431 16,022 -15.68%
  YoY % 6.24% -46.73% -59.85% 92.73% 76.72% -53.62% -
  Horiz. % 35.89% 33.78% 63.43% 157.96% 81.96% 46.38% 100.00%
Tax -1,201 -350 198 -2,996 5,598 -664 -761 7.89%
  YoY % -243.14% -276.77% 106.61% -153.52% 943.07% 12.75% -
  Horiz. % 157.82% 45.99% -26.02% 393.69% -735.61% 87.25% 100.00%
NP 4,550 5,063 10,360 22,313 18,730 6,767 15,261 -18.25%
  YoY % -10.13% -51.13% -53.57% 19.13% 176.78% -55.66% -
  Horiz. % 29.81% 33.18% 67.89% 146.21% 122.73% 44.34% 100.00%
NP to SH 1,843 2,966 4,965 8,429 10,417 6,767 15,261 -29.67%
  YoY % -37.86% -40.26% -41.10% -19.08% 53.94% -55.66% -
  Horiz. % 12.08% 19.44% 32.53% 55.23% 68.26% 44.34% 100.00%
Tax Rate 20.88 % 6.47 % -1.95 % 11.84 % -42.63 % 8.94 % 4.75 % 27.96%
  YoY % 222.72% 431.79% -116.47% 127.77% -576.85% 88.21% -
  Horiz. % 439.58% 136.21% -41.05% 249.26% -897.47% 188.21% 100.00%
Total Cost 20,743 19,530 14,088 5,517 -3,845 396 -7,684 -
  YoY % 6.21% 38.63% 155.36% 243.49% -1,070.96% 105.15% -
  Horiz. % -269.95% -254.16% -183.34% -71.80% 50.04% -5.15% 100.00%
Net Worth 676,003 629,502 636,141 445,002 404,902 386,834 392,007 9.50%
  YoY % 7.39% -1.04% 42.95% 9.90% 4.67% -1.32% -
  Horiz. % 172.45% 160.58% 162.28% 113.52% 103.29% 98.68% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 0 0 0 11,964 1,132 686 602 -
  YoY % 0.00% 0.00% 0.00% 956.60% 65.02% 13.97% -
  Horiz. % 0.00% 0.00% 0.00% 1,987.11% 188.07% 113.97% 100.00%
Div Payout % - % - % - % 141.95 % 10.87 % 10.14 % 3.95 % -
  YoY % 0.00% 0.00% 0.00% 1,205.89% 7.20% 156.71% -
  Horiz. % 0.00% 0.00% 0.00% 3,593.67% 275.19% 256.71% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 676,003 629,502 636,141 445,002 404,902 386,834 392,007 9.50%
  YoY % 7.39% -1.04% 42.95% 9.90% 4.67% -1.32% -
  Horiz. % 172.45% 160.58% 162.28% 113.52% 103.29% 98.68% 100.00%
NOSH 63,171 63,171 63,171 63,171 60,168 60,225 60,210 0.80%
  YoY % 0.00% 0.00% 0.00% 4.99% -0.10% 0.02% -
  Horiz. % 104.92% 104.92% 104.92% 104.92% 99.93% 100.02% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 17.99 % 20.59 % 42.38 % 80.18 % 125.83 % 94.47 % 201.41 % -33.12%
  YoY % -12.63% -51.42% -47.14% -36.28% 33.20% -53.10% -
  Horiz. % 8.93% 10.22% 21.04% 39.81% 62.47% 46.90% 100.00%
ROE 0.27 % 0.47 % 0.78 % 1.89 % 2.57 % 1.75 % 3.89 % -35.87%
  YoY % -42.55% -39.74% -58.73% -26.46% 46.86% -55.01% -
  Horiz. % 6.94% 12.08% 20.05% 48.59% 66.07% 44.99% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 40.04 38.93 38.70 44.05 24.74 11.89 12.58 21.26%
  YoY % 2.85% 0.59% -12.15% 78.05% 108.07% -5.48% -
  Horiz. % 318.28% 309.46% 307.63% 350.16% 196.66% 94.52% 100.00%
EPS 2.92 4.70 7.86 13.34 17.31 11.24 25.35 -30.22%
  YoY % -37.87% -40.20% -41.08% -22.93% 54.00% -55.66% -
  Horiz. % 11.52% 18.54% 31.01% 52.62% 68.28% 44.34% 100.00%
DPS 0.00 0.00 0.00 18.94 1.88 1.13 1.00 -
  YoY % 0.00% 0.00% 0.00% 907.45% 66.37% 13.00% -
  Horiz. % 0.00% 0.00% 0.00% 1,894.00% 188.00% 113.00% 100.00%
NAPS 10.7010 9.9649 10.0700 7.0443 6.7295 6.4231 6.5106 8.63%
  YoY % 7.39% -1.04% 42.95% 4.68% 4.77% -1.34% -
  Horiz. % 164.36% 153.06% 154.67% 108.20% 103.36% 98.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 40.04 38.93 38.70 44.05 23.56 11.34 11.99 22.24%
  YoY % 2.85% 0.59% -12.15% 86.97% 107.76% -5.42% -
  Horiz. % 333.94% 324.69% 322.77% 367.39% 196.50% 94.58% 100.00%
EPS 2.92 4.70 7.86 13.34 16.49 10.71 24.16 -29.66%
  YoY % -37.87% -40.20% -41.08% -19.10% 53.97% -55.67% -
  Horiz. % 12.09% 19.45% 32.53% 55.22% 68.25% 44.33% 100.00%
DPS 0.00 0.00 0.00 18.94 1.79 1.09 0.95 -
  YoY % 0.00% 0.00% 0.00% 958.10% 64.22% 14.74% -
  Horiz. % 0.00% 0.00% 0.00% 1,993.68% 188.42% 114.74% 100.00%
NAPS 10.7010 9.9649 10.0700 7.0443 6.4095 6.1235 6.2054 9.50%
  YoY % 7.39% -1.04% 42.95% 9.90% 4.67% -1.32% -
  Horiz. % 172.45% 160.58% 162.28% 113.52% 103.29% 98.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.2400 3.0000 3.1200 3.7000 3.1300 2.5000 2.6100 -
P/RPS 8.09 7.71 8.06 8.40 12.65 21.02 20.74 -14.51%
  YoY % 4.93% -4.34% -4.05% -33.60% -39.82% 1.35% -
  Horiz. % 39.01% 37.17% 38.86% 40.50% 60.99% 101.35% 100.00%
P/EPS 111.06 63.90 39.70 27.73 18.08 22.25 10.30 48.58%
  YoY % 73.80% 60.96% 43.17% 53.37% -18.74% 116.02% -
  Horiz. % 1,078.25% 620.39% 385.44% 269.22% 175.53% 216.02% 100.00%
EY 0.90 1.57 2.52 3.61 5.53 4.49 9.71 -32.70%
  YoY % -42.68% -37.70% -30.19% -34.72% 23.16% -53.76% -
  Horiz. % 9.27% 16.17% 25.95% 37.18% 56.95% 46.24% 100.00%
DY 0.00 0.00 0.00 5.12 0.60 0.45 0.38 -
  YoY % 0.00% 0.00% 0.00% 753.33% 33.33% 18.42% -
  Horiz. % 0.00% 0.00% 0.00% 1,347.37% 157.89% 118.42% 100.00%
P/NAPS 0.30 0.30 0.31 0.53 0.47 0.39 0.40 -4.68%
  YoY % 0.00% -3.23% -41.51% 12.77% 20.51% -2.50% -
  Horiz. % 75.00% 75.00% 77.50% 132.50% 117.50% 97.50% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 30/08/16 28/08/15 28/08/14 30/08/13 28/08/12 25/08/11 -
Price 3.5000 3.1900 2.9200 3.6000 3.3000 2.8500 2.5000 -
P/RPS 8.74 8.19 7.55 8.17 13.34 23.96 19.87 -12.78%
  YoY % 6.72% 8.48% -7.59% -38.76% -44.32% 20.58% -
  Horiz. % 43.99% 41.22% 38.00% 41.12% 67.14% 120.58% 100.00%
P/EPS 119.97 67.94 37.15 26.98 19.06 25.36 9.86 51.60%
  YoY % 76.58% 82.88% 37.69% 41.55% -24.84% 157.20% -
  Horiz. % 1,216.73% 689.05% 376.77% 273.63% 193.31% 257.20% 100.00%
EY 0.83 1.47 2.69 3.71 5.25 3.94 10.14 -34.08%
  YoY % -43.54% -45.35% -27.49% -29.33% 33.25% -61.14% -
  Horiz. % 8.19% 14.50% 26.53% 36.59% 51.78% 38.86% 100.00%
DY 0.00 0.00 0.00 5.26 0.57 0.40 0.40 -
  YoY % 0.00% 0.00% 0.00% 822.81% 42.50% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 1,315.00% 142.50% 100.00% 100.00%
P/NAPS 0.33 0.32 0.29 0.51 0.49 0.44 0.38 -2.32%
  YoY % 3.13% 10.34% -43.14% 4.08% 11.36% 15.79% -
  Horiz. % 86.84% 84.21% 76.32% 134.21% 128.95% 115.79% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers