Highlights

[KLUANG] YoY TTM Result on 2015-06-30 [#4]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     -19.71%    YoY -     -41.10%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 29,105 25,293 24,593 24,448 27,830 14,885 7,163 26.31%
  YoY % 15.07% 2.85% 0.59% -12.15% 86.97% 107.80% -
  Horiz. % 406.32% 353.11% 343.33% 341.31% 388.52% 207.80% 100.00%
PBT 14,436 5,751 5,413 10,162 25,309 13,132 7,431 11.70%
  YoY % 151.02% 6.24% -46.73% -59.85% 92.73% 76.72% -
  Horiz. % 194.27% 77.39% 72.84% 136.75% 340.59% 176.72% 100.00%
Tax -689 -1,201 -350 198 -2,996 5,598 -664 0.62%
  YoY % 42.63% -243.14% -276.77% 106.61% -153.52% 943.07% -
  Horiz. % 103.77% 180.87% 52.71% -29.82% 451.20% -843.07% 100.00%
NP 13,747 4,550 5,063 10,360 22,313 18,730 6,767 12.53%
  YoY % 202.13% -10.13% -51.13% -53.57% 19.13% 176.78% -
  Horiz. % 203.15% 67.24% 74.82% 153.10% 329.73% 276.78% 100.00%
NP to SH 6,483 1,843 2,966 4,965 8,429 10,417 6,767 -0.71%
  YoY % 251.76% -37.86% -40.26% -41.10% -19.08% 53.94% -
  Horiz. % 95.80% 27.24% 43.83% 73.37% 124.56% 153.94% 100.00%
Tax Rate 4.77 % 20.88 % 6.47 % -1.95 % 11.84 % -42.63 % 8.94 % -9.94%
  YoY % -77.16% 222.72% 431.79% -116.47% 127.77% -576.85% -
  Horiz. % 53.36% 233.56% 72.37% -21.81% 132.44% -476.85% 100.00%
Total Cost 15,358 20,743 19,530 14,088 5,517 -3,845 396 83.93%
  YoY % -25.96% 6.21% 38.63% 155.36% 243.49% -1,070.96% -
  Horiz. % 3,878.28% 5,238.13% 4,931.82% 3,557.58% 1,393.18% -970.96% 100.00%
Net Worth 687,538 676,003 629,502 636,141 445,002 404,902 386,834 10.05%
  YoY % 1.71% 7.39% -1.04% 42.95% 9.90% 4.67% -
  Horiz. % 177.73% 174.75% 162.73% 164.45% 115.04% 104.67% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 0 0 0 0 11,964 1,132 686 -
  YoY % 0.00% 0.00% 0.00% 0.00% 956.60% 65.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1,743.58% 165.02% 100.00%
Div Payout % - % - % - % - % 141.95 % 10.87 % 10.14 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 1,205.89% 7.20% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1,399.90% 107.20% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 687,538 676,003 629,502 636,141 445,002 404,902 386,834 10.05%
  YoY % 1.71% 7.39% -1.04% 42.95% 9.90% 4.67% -
  Horiz. % 177.73% 174.75% 162.73% 164.45% 115.04% 104.67% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 60,168 60,225 0.80%
  YoY % 0.00% 0.00% 0.00% 0.00% 4.99% -0.10% -
  Horiz. % 104.89% 104.89% 104.89% 104.89% 104.89% 99.90% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 47.23 % 17.99 % 20.59 % 42.38 % 80.18 % 125.83 % 94.47 % -10.91%
  YoY % 162.53% -12.63% -51.42% -47.14% -36.28% 33.20% -
  Horiz. % 49.99% 19.04% 21.80% 44.86% 84.87% 133.20% 100.00%
ROE 0.94 % 0.27 % 0.47 % 0.78 % 1.89 % 2.57 % 1.75 % -9.84%
  YoY % 248.15% -42.55% -39.74% -58.73% -26.46% 46.86% -
  Horiz. % 53.71% 15.43% 26.86% 44.57% 108.00% 146.86% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 46.07 40.04 38.93 38.70 44.05 24.74 11.89 25.31%
  YoY % 15.06% 2.85% 0.59% -12.15% 78.05% 108.07% -
  Horiz. % 387.47% 336.75% 327.42% 325.48% 370.48% 208.07% 100.00%
EPS 10.26 2.92 4.70 7.86 13.34 17.31 11.24 -1.51%
  YoY % 251.37% -37.87% -40.20% -41.08% -22.93% 54.00% -
  Horiz. % 91.28% 25.98% 41.81% 69.93% 118.68% 154.00% 100.00%
DPS 0.00 0.00 0.00 0.00 18.94 1.88 1.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 907.45% 66.37% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1,676.11% 166.37% 100.00%
NAPS 10.8836 10.7010 9.9649 10.0700 7.0443 6.7295 6.4231 9.18%
  YoY % 1.71% 7.39% -1.04% 42.95% 4.68% 4.77% -
  Horiz. % 169.44% 166.60% 155.14% 156.78% 109.67% 104.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,180
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 46.07 40.04 38.93 38.70 44.05 23.56 11.34 26.31%
  YoY % 15.06% 2.85% 0.59% -12.15% 86.97% 107.76% -
  Horiz. % 406.26% 353.09% 343.30% 341.27% 388.45% 207.76% 100.00%
EPS 10.26 2.92 4.70 7.86 13.34 16.49 10.71 -0.71%
  YoY % 251.37% -37.87% -40.20% -41.08% -19.10% 53.97% -
  Horiz. % 95.80% 27.26% 43.88% 73.39% 124.56% 153.97% 100.00%
DPS 0.00 0.00 0.00 0.00 18.94 1.79 1.09 -
  YoY % 0.00% 0.00% 0.00% 0.00% 958.10% 64.22% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1,737.61% 164.22% 100.00%
NAPS 10.8836 10.7010 9.9649 10.0700 7.0443 6.4095 6.1235 10.06%
  YoY % 1.71% 7.39% -1.04% 42.95% 9.90% 4.67% -
  Horiz. % 177.73% 174.75% 162.73% 164.45% 115.04% 104.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 4.1100 3.2400 3.0000 3.1200 3.7000 3.1300 2.5000 -
P/RPS 8.92 8.09 7.71 8.06 8.40 12.65 21.02 -13.31%
  YoY % 10.26% 4.93% -4.34% -4.05% -33.60% -39.82% -
  Horiz. % 42.44% 38.49% 36.68% 38.34% 39.96% 60.18% 100.00%
P/EPS 40.05 111.06 63.90 39.70 27.73 18.08 22.25 10.29%
  YoY % -63.94% 73.80% 60.96% 43.17% 53.37% -18.74% -
  Horiz. % 180.00% 499.15% 287.19% 178.43% 124.63% 81.26% 100.00%
EY 2.50 0.90 1.57 2.52 3.61 5.53 4.49 -9.29%
  YoY % 177.78% -42.68% -37.70% -30.19% -34.72% 23.16% -
  Horiz. % 55.68% 20.04% 34.97% 56.12% 80.40% 123.16% 100.00%
DY 0.00 0.00 0.00 0.00 5.12 0.60 0.45 -
  YoY % 0.00% 0.00% 0.00% 0.00% 753.33% 33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1,137.78% 133.33% 100.00%
P/NAPS 0.38 0.30 0.30 0.31 0.53 0.47 0.39 -0.43%
  YoY % 26.67% 0.00% -3.23% -41.51% 12.77% 20.51% -
  Horiz. % 97.44% 76.92% 76.92% 79.49% 135.90% 120.51% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 30/08/17 30/08/16 28/08/15 28/08/14 30/08/13 28/08/12 -
Price 4.0200 3.5000 3.1900 2.9200 3.6000 3.3000 2.8500 -
P/RPS 8.73 8.74 8.19 7.55 8.17 13.34 23.96 -15.48%
  YoY % -0.11% 6.72% 8.48% -7.59% -38.76% -44.32% -
  Horiz. % 36.44% 36.48% 34.18% 31.51% 34.10% 55.68% 100.00%
P/EPS 39.17 119.97 67.94 37.15 26.98 19.06 25.36 7.51%
  YoY % -67.35% 76.58% 82.88% 37.69% 41.55% -24.84% -
  Horiz. % 154.46% 473.07% 267.90% 146.49% 106.39% 75.16% 100.00%
EY 2.55 0.83 1.47 2.69 3.71 5.25 3.94 -6.99%
  YoY % 207.23% -43.54% -45.35% -27.49% -29.33% 33.25% -
  Horiz. % 64.72% 21.07% 37.31% 68.27% 94.16% 133.25% 100.00%
DY 0.00 0.00 0.00 0.00 5.26 0.57 0.40 -
  YoY % 0.00% 0.00% 0.00% 0.00% 822.81% 42.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1,315.00% 142.50% 100.00%
P/NAPS 0.37 0.33 0.32 0.29 0.51 0.49 0.44 -2.85%
  YoY % 12.12% 3.13% 10.34% -43.14% 4.08% 11.36% -
  Horiz. % 84.09% 75.00% 72.73% 65.91% 115.91% 111.36% 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