Highlights

[KLUANG] YoY TTM Result on 2012-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     50.69%    YoY -     -3.12%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 24,149 27,013 19,333 6,888 8,145 6,351 6,199 25.43%
  YoY % -10.60% 39.72% 180.68% -15.43% 28.25% 2.45% -
  Horiz. % 389.56% 435.76% 311.87% 111.11% 131.39% 102.45% 100.00%
PBT -3,252 24,280 16,611 10,803 11,320 10,733 -1,778 10.58%
  YoY % -113.39% 46.17% 53.76% -4.57% 5.47% 703.66% -
  Horiz. % 182.90% -1,365.58% -934.25% -607.59% -636.67% -603.66% 100.00%
Tax 568 -2,885 5,291 -606 -795 -276 -229 -
  YoY % 119.69% -154.53% 973.10% 23.77% -188.04% -20.52% -
  Horiz. % -248.03% 1,259.83% -2,310.48% 264.63% 347.16% 120.52% 100.00%
NP -2,684 21,395 21,902 10,197 10,525 10,457 -2,007 4.96%
  YoY % -112.54% -2.31% 114.79% -3.12% 0.65% 621.03% -
  Horiz. % 133.73% -1,066.02% -1,091.28% -508.07% -524.41% -521.03% 100.00%
NP to SH -1,205 7,522 10,454 10,197 10,525 10,457 -2,007 -8.15%
  YoY % -116.02% -28.05% 2.52% -3.12% 0.65% 621.03% -
  Horiz. % 60.04% -374.79% -520.88% -508.07% -524.41% -521.03% 100.00%
Tax Rate - % 11.88 % -31.85 % 5.61 % 7.02 % 2.57 % - % -
  YoY % 0.00% 137.30% -667.74% -20.09% 173.15% 0.00% -
  Horiz. % 0.00% 462.26% -1,239.30% 218.29% 273.15% 100.00% -
Total Cost 26,833 5,618 -2,569 -3,309 -2,380 -4,106 8,206 21.82%
  YoY % 377.63% 318.68% 22.36% -39.03% 42.04% -150.04% -
  Horiz. % 326.99% 68.46% -31.31% -40.32% -29.00% -50.04% 100.00%
Net Worth 651,543 457,232 426,470 404,521 373,685 379,372 355,156 10.64%
  YoY % 42.50% 7.21% 5.43% 8.25% -1.50% 6.82% -
  Horiz. % 183.45% 128.74% 120.08% 113.90% 105.22% 106.82% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 0 11,964 0 680 1,288 0 0 -
  YoY % 0.00% 0.00% 0.00% -47.17% 0.00% 0.00% -
  Horiz. % 0.00% 928.70% 0.00% 52.83% 100.00% - -
Div Payout % - % 159.06 % - % 6.67 % 12.24 % - % - % -
  YoY % 0.00% 0.00% 0.00% -45.51% 0.00% 0.00% -
  Horiz. % 0.00% 1,299.51% 0.00% 54.49% 100.00% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 651,543 457,232 426,470 404,521 373,685 379,372 355,156 10.64%
  YoY % 42.50% 7.21% 5.43% 8.25% -1.50% 6.82% -
  Horiz. % 183.45% 128.74% 120.08% 113.90% 105.22% 106.82% 100.00%
NOSH 63,171 63,171 60,173 60,233 60,727 60,218 60,196 0.81%
  YoY % 0.00% 4.98% -0.10% -0.81% 0.84% 0.04% -
  Horiz. % 104.94% 104.94% 99.96% 100.06% 100.88% 100.04% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -11.11 % 79.20 % 113.29 % 148.04 % 129.22 % 164.65 % -32.38 % -16.32%
  YoY % -114.03% -30.09% -23.47% 14.56% -21.52% 608.49% -
  Horiz. % 34.31% -244.60% -349.88% -457.20% -399.07% -508.49% 100.00%
ROE -0.18 % 1.65 % 2.45 % 2.52 % 2.82 % 2.76 % -0.57 % -17.47%
  YoY % -110.91% -32.65% -2.78% -10.64% 2.17% 584.21% -
  Horiz. % 31.58% -289.47% -429.82% -442.11% -494.74% -484.21% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 38.23 42.76 32.13 11.44 13.41 10.55 10.30 24.42%
  YoY % -10.59% 33.08% 180.86% -14.69% 27.11% 2.43% -
  Horiz. % 371.17% 415.15% 311.94% 111.07% 130.19% 102.43% 100.00%
EPS -1.91 11.91 17.37 16.93 17.33 17.36 -3.33 -8.84%
  YoY % -116.04% -31.43% 2.60% -2.31% -0.17% 621.32% -
  Horiz. % 57.36% -357.66% -521.62% -508.41% -520.42% -521.32% 100.00%
DPS 0.00 18.94 0.00 1.13 2.13 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -46.95% 0.00% 0.00% -
  Horiz. % 0.00% 889.20% 0.00% 53.05% 100.00% - -
NAPS 10.3138 7.2379 7.0874 6.7159 6.1535 6.2999 5.9000 9.75%
  YoY % 42.50% 2.12% 5.53% 9.14% -2.32% 6.78% -
  Horiz. % 174.81% 122.68% 120.13% 113.83% 104.30% 106.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 38.23 42.76 30.60 10.90 12.89 10.05 9.81 25.43%
  YoY % -10.59% 39.74% 180.73% -15.44% 28.26% 2.45% -
  Horiz. % 389.70% 435.88% 311.93% 111.11% 131.40% 102.45% 100.00%
EPS -1.91 11.91 16.55 16.14 16.66 16.55 -3.18 -8.14%
  YoY % -116.04% -28.04% 2.54% -3.12% 0.66% 620.44% -
  Horiz. % 60.06% -374.53% -520.44% -507.55% -523.90% -520.44% 100.00%
DPS 0.00 18.94 0.00 1.08 2.04 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -47.06% 0.00% 0.00% -
  Horiz. % 0.00% 928.43% 0.00% 52.94% 100.00% - -
NAPS 10.3138 7.2379 6.7509 6.4035 5.9154 6.0054 5.6221 10.64%
  YoY % 42.50% 7.21% 5.43% 8.25% -1.50% 6.82% -
  Horiz. % 183.45% 128.74% 120.08% 113.90% 105.22% 106.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.1300 3.8000 3.6600 2.8700 2.4000 2.2000 2.2800 -
P/RPS 8.19 8.89 11.39 25.10 17.89 20.86 22.14 -15.27%
  YoY % -7.87% -21.95% -54.62% 40.30% -14.24% -5.78% -
  Horiz. % 36.99% 40.15% 51.45% 113.37% 80.80% 94.22% 100.00%
P/EPS -164.09 31.91 21.07 16.95 13.85 12.67 -68.38 15.70%
  YoY % -614.23% 51.45% 24.31% 22.38% 9.31% 118.53% -
  Horiz. % 239.97% -46.67% -30.81% -24.79% -20.25% -18.53% 100.00%
EY -0.61 3.13 4.75 5.90 7.22 7.89 -1.46 -13.53%
  YoY % -119.49% -34.11% -19.49% -18.28% -8.49% 640.41% -
  Horiz. % 41.78% -214.38% -325.34% -404.11% -494.52% -540.41% 100.00%
DY 0.00 4.98 0.00 0.39 0.89 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -56.18% 0.00% 0.00% -
  Horiz. % 0.00% 559.55% 0.00% 43.82% 100.00% - -
P/NAPS 0.30 0.53 0.52 0.43 0.39 0.35 0.39 -4.28%
  YoY % -43.40% 1.92% 20.93% 10.26% 11.43% -10.26% -
  Horiz. % 76.92% 135.90% 133.33% 110.26% 100.00% 89.74% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 27/11/14 29/11/13 21/11/12 24/11/11 30/11/10 24/11/09 -
Price 3.4000 3.3000 3.2600 2.9100 2.5800 2.8700 2.0100 -
P/RPS 8.89 7.72 10.15 25.45 19.24 27.21 19.52 -12.28%
  YoY % 15.16% -23.94% -60.12% 32.28% -29.29% 39.40% -
  Horiz. % 45.54% 39.55% 52.00% 130.38% 98.57% 139.40% 100.00%
P/EPS -178.24 27.71 18.76 17.19 14.89 16.53 -60.29 19.79%
  YoY % -743.23% 47.71% 9.13% 15.45% -9.92% 127.42% -
  Horiz. % 295.64% -45.96% -31.12% -28.51% -24.70% -27.42% 100.00%
EY -0.56 3.61 5.33 5.82 6.72 6.05 -1.66 -16.56%
  YoY % -115.51% -32.27% -8.42% -13.39% 11.07% 464.46% -
  Horiz. % 33.73% -217.47% -321.08% -350.60% -404.82% -364.46% 100.00%
DY 0.00 5.74 0.00 0.39 0.83 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -53.01% 0.00% 0.00% -
  Horiz. % 0.00% 691.57% 0.00% 46.99% 100.00% - -
P/NAPS 0.33 0.46 0.46 0.43 0.42 0.46 0.34 -0.50%
  YoY % -28.26% 0.00% 6.98% 2.38% -8.70% 35.29% -
  Horiz. % 97.06% 135.29% 135.29% 126.47% 123.53% 135.29% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers