Highlights

[KLUANG] YoY TTM Result on 2011-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     -31.03%    YoY -     0.65%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 27,013 19,333 6,888 8,145 6,351 6,199 10,276 17.47%
  YoY % 39.72% 180.68% -15.43% 28.25% 2.45% -39.67% -
  Horiz. % 262.87% 188.14% 67.03% 79.26% 61.80% 60.33% 100.00%
PBT 24,280 16,611 10,803 11,320 10,733 -1,778 18,203 4.92%
  YoY % 46.17% 53.76% -4.57% 5.47% 703.66% -109.77% -
  Horiz. % 133.38% 91.25% 59.35% 62.19% 58.96% -9.77% 100.00%
Tax -2,885 5,291 -606 -795 -276 -229 -1,241 15.09%
  YoY % -154.53% 973.10% 23.77% -188.04% -20.52% 81.55% -
  Horiz. % 232.47% -426.35% 48.83% 64.06% 22.24% 18.45% 100.00%
NP 21,395 21,902 10,197 10,525 10,457 -2,007 16,962 3.94%
  YoY % -2.31% 114.79% -3.12% 0.65% 621.03% -111.83% -
  Horiz. % 126.13% 129.12% 60.12% 62.05% 61.65% -11.83% 100.00%
NP to SH 7,522 10,454 10,197 10,525 10,457 -2,007 16,962 -12.67%
  YoY % -28.05% 2.52% -3.12% 0.65% 621.03% -111.83% -
  Horiz. % 44.35% 61.63% 60.12% 62.05% 61.65% -11.83% 100.00%
Tax Rate 11.88 % -31.85 % 5.61 % 7.02 % 2.57 % - % 6.82 % 9.69%
  YoY % 137.30% -667.74% -20.09% 173.15% 0.00% 0.00% -
  Horiz. % 174.19% -467.01% 82.26% 102.93% 37.68% 0.00% 100.00%
Total Cost 5,618 -2,569 -3,309 -2,380 -4,106 8,206 -6,686 -
  YoY % 318.68% 22.36% -39.03% 42.04% -150.04% 222.73% -
  Horiz. % -84.03% 38.42% 49.49% 35.60% 61.41% -122.73% 100.00%
Net Worth 457,232 426,470 404,521 373,685 379,372 355,156 349,746 4.57%
  YoY % 7.21% 5.43% 8.25% -1.50% 6.82% 1.55% -
  Horiz. % 130.73% 121.94% 115.66% 106.84% 108.47% 101.55% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 11,964 0 680 1,288 0 0 0 -
  YoY % 0.00% 0.00% -47.17% 0.00% 0.00% 0.00% -
  Horiz. % 928.70% 0.00% 52.83% 100.00% - - -
Div Payout % 159.06 % - % 6.67 % 12.24 % - % - % - % -
  YoY % 0.00% 0.00% -45.51% 0.00% 0.00% 0.00% -
  Horiz. % 1,299.51% 0.00% 54.49% 100.00% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 457,232 426,470 404,521 373,685 379,372 355,156 349,746 4.57%
  YoY % 7.21% 5.43% 8.25% -1.50% 6.82% 1.55% -
  Horiz. % 130.73% 121.94% 115.66% 106.84% 108.47% 101.55% 100.00%
NOSH 63,171 60,173 60,233 60,727 60,218 60,196 60,104 0.83%
  YoY % 4.98% -0.10% -0.81% 0.84% 0.04% 0.15% -
  Horiz. % 105.10% 100.11% 100.22% 101.04% 100.19% 100.15% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 79.20 % 113.29 % 148.04 % 129.22 % 164.65 % -32.38 % 165.06 % -11.51%
  YoY % -30.09% -23.47% 14.56% -21.52% 608.49% -119.62% -
  Horiz. % 47.98% 68.64% 89.69% 78.29% 99.75% -19.62% 100.00%
ROE 1.65 % 2.45 % 2.52 % 2.82 % 2.76 % -0.57 % 4.85 % -16.44%
  YoY % -32.65% -2.78% -10.64% 2.17% 584.21% -111.75% -
  Horiz. % 34.02% 50.52% 51.96% 58.14% 56.91% -11.75% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 42.76 32.13 11.44 13.41 10.55 10.30 17.10 16.50%
  YoY % 33.08% 180.86% -14.69% 27.11% 2.43% -39.77% -
  Horiz. % 250.06% 187.89% 66.90% 78.42% 61.70% 60.23% 100.00%
EPS 11.91 17.37 16.93 17.33 17.36 -3.33 28.22 -13.39%
  YoY % -31.43% 2.60% -2.31% -0.17% 621.32% -111.80% -
  Horiz. % 42.20% 61.55% 59.99% 61.41% 61.52% -11.80% 100.00%
DPS 18.94 0.00 1.13 2.13 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -46.95% 0.00% 0.00% 0.00% -
  Horiz. % 889.20% 0.00% 53.05% 100.00% - - -
NAPS 7.2379 7.0874 6.7159 6.1535 6.2999 5.9000 5.8190 3.70%
  YoY % 2.12% 5.53% 9.14% -2.32% 6.78% 1.39% -
  Horiz. % 124.38% 121.80% 115.41% 105.75% 108.26% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 42.76 30.60 10.90 12.89 10.05 9.81 16.27 17.47%
  YoY % 39.74% 180.73% -15.44% 28.26% 2.45% -39.70% -
  Horiz. % 262.81% 188.08% 66.99% 79.23% 61.77% 60.30% 100.00%
EPS 11.91 16.55 16.14 16.66 16.55 -3.18 26.85 -12.67%
  YoY % -28.04% 2.54% -3.12% 0.66% 620.44% -111.84% -
  Horiz. % 44.36% 61.64% 60.11% 62.05% 61.64% -11.84% 100.00%
DPS 18.94 0.00 1.08 2.04 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -47.06% 0.00% 0.00% 0.00% -
  Horiz. % 928.43% 0.00% 52.94% 100.00% - - -
NAPS 7.2379 6.7509 6.4035 5.9154 6.0054 5.6221 5.5364 4.57%
  YoY % 7.21% 5.43% 8.25% -1.50% 6.82% 1.55% -
  Horiz. % 130.73% 121.94% 115.66% 106.85% 108.47% 101.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.8000 3.6600 2.8700 2.4000 2.2000 2.2800 2.3000 -
P/RPS 8.89 11.39 25.10 17.89 20.86 22.14 13.45 -6.67%
  YoY % -21.95% -54.62% 40.30% -14.24% -5.78% 64.61% -
  Horiz. % 66.10% 84.68% 186.62% 133.01% 155.09% 164.61% 100.00%
P/EPS 31.91 21.07 16.95 13.85 12.67 -68.38 8.15 25.53%
  YoY % 51.45% 24.31% 22.38% 9.31% 118.53% -939.02% -
  Horiz. % 391.53% 258.53% 207.98% 169.94% 155.46% -839.02% 100.00%
EY 3.13 4.75 5.90 7.22 7.89 -1.46 12.27 -20.35%
  YoY % -34.11% -19.49% -18.28% -8.49% 640.41% -111.90% -
  Horiz. % 25.51% 38.71% 48.08% 58.84% 64.30% -11.90% 100.00%
DY 4.98 0.00 0.39 0.89 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -56.18% 0.00% 0.00% 0.00% -
  Horiz. % 559.55% 0.00% 43.82% 100.00% - - -
P/NAPS 0.53 0.52 0.43 0.39 0.35 0.39 0.40 4.80%
  YoY % 1.92% 20.93% 10.26% 11.43% -10.26% -2.50% -
  Horiz. % 132.50% 130.00% 107.50% 97.50% 87.50% 97.50% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 21/11/12 24/11/11 30/11/10 24/11/09 27/11/08 -
Price 3.3000 3.2600 2.9100 2.5800 2.8700 2.0100 1.9800 -
P/RPS 7.72 10.15 25.45 19.24 27.21 19.52 11.58 -6.53%
  YoY % -23.94% -60.12% 32.28% -29.29% 39.40% 68.57% -
  Horiz. % 66.67% 87.65% 219.78% 166.15% 234.97% 168.57% 100.00%
P/EPS 27.71 18.76 17.19 14.89 16.53 -60.29 7.02 25.70%
  YoY % 47.71% 9.13% 15.45% -9.92% 127.42% -958.83% -
  Horiz. % 394.73% 267.24% 244.87% 212.11% 235.47% -858.83% 100.00%
EY 3.61 5.33 5.82 6.72 6.05 -1.66 14.25 -20.45%
  YoY % -32.27% -8.42% -13.39% 11.07% 464.46% -111.65% -
  Horiz. % 25.33% 37.40% 40.84% 47.16% 42.46% -11.65% 100.00%
DY 5.74 0.00 0.39 0.83 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -53.01% 0.00% 0.00% 0.00% -
  Horiz. % 691.57% 0.00% 46.99% 100.00% - - -
P/NAPS 0.46 0.46 0.43 0.42 0.46 0.34 0.34 5.16%
  YoY % 0.00% 6.98% 2.38% -8.70% 35.29% 0.00% -
  Horiz. % 135.29% 135.29% 126.47% 123.53% 135.29% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

455  317  624  1068 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.16+0.15 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 TNLOGIS 0.855+0.09 
 KANGER 0.19+0.005 
 SOLUTN 1.29+0.02 
 TDM 0.29+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS