Highlights

[KLUANG] YoY TTM Result on 2014-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -10.76%    YoY -     -28.05%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 26,166 25,316 24,149 27,013 19,333 6,888 8,145 21.45%
  YoY % 3.36% 4.83% -10.60% 39.72% 180.68% -15.43% -
  Horiz. % 321.25% 310.82% 296.49% 331.65% 237.36% 84.57% 100.00%
PBT 10,472 13,142 -3,252 24,280 16,611 10,803 11,320 -1.29%
  YoY % -20.32% 504.12% -113.39% 46.17% 53.76% -4.57% -
  Horiz. % 92.51% 116.10% -28.73% 214.49% 146.74% 95.43% 100.00%
Tax -1,129 -705 568 -2,885 5,291 -606 -795 6.01%
  YoY % -60.14% -224.12% 119.69% -154.53% 973.10% 23.77% -
  Horiz. % 142.01% 88.68% -71.45% 362.89% -665.53% 76.23% 100.00%
NP 9,343 12,437 -2,684 21,395 21,902 10,197 10,525 -1.96%
  YoY % -24.88% 563.38% -112.54% -2.31% 114.79% -3.12% -
  Horiz. % 88.77% 118.17% -25.50% 203.28% 208.10% 96.88% 100.00%
NP to SH 4,209 6,907 -1,205 7,522 10,454 10,197 10,525 -14.15%
  YoY % -39.06% 673.20% -116.02% -28.05% 2.52% -3.12% -
  Horiz. % 39.99% 65.62% -11.45% 71.47% 99.33% 96.88% 100.00%
Tax Rate 10.78 % 5.36 % - % 11.88 % -31.85 % 5.61 % 7.02 % 7.40%
  YoY % 101.12% 0.00% 0.00% 137.30% -667.74% -20.09% -
  Horiz. % 153.56% 76.35% 0.00% 169.23% -453.70% 79.91% 100.00%
Total Cost 16,823 12,879 26,833 5,618 -2,569 -3,309 -2,380 -
  YoY % 30.62% -52.00% 377.63% 318.68% 22.36% -39.03% -
  Horiz. % -706.85% -541.13% -1,127.44% -236.05% 107.94% 139.03% 100.00%
Net Worth 675,491 631,719 651,543 457,232 426,470 404,521 373,685 10.36%
  YoY % 6.93% -3.04% 42.50% 7.21% 5.43% 8.25% -
  Horiz. % 180.76% 169.05% 174.36% 122.36% 114.13% 108.25% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 0 0 0 11,964 0 680 1,288 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -47.17% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% -45.51% -
  Horiz. % 0.00% 0.00% 0.00% 1,299.51% 0.00% 54.49% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 675,491 631,719 651,543 457,232 426,470 404,521 373,685 10.36%
  YoY % 6.93% -3.04% 42.50% 7.21% 5.43% 8.25% -
  Horiz. % 180.76% 169.05% 174.36% 122.36% 114.13% 108.25% 100.00%
NOSH 63,171 63,171 63,171 63,171 60,173 60,233 60,727 0.66%
  YoY % 0.00% 0.00% 0.00% 4.98% -0.10% -0.81% -
  Horiz. % 104.03% 104.03% 104.03% 104.03% 99.09% 99.19% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 35.71 % 49.13 % -11.11 % 79.20 % 113.29 % 148.04 % 129.22 % -19.28%
  YoY % -27.32% 542.21% -114.03% -30.09% -23.47% 14.56% -
  Horiz. % 27.64% 38.02% -8.60% 61.29% 87.67% 114.56% 100.00%
ROE 0.62 % 1.09 % -0.18 % 1.65 % 2.45 % 2.52 % 2.82 % -22.29%
  YoY % -43.12% 705.56% -110.91% -32.65% -2.78% -10.64% -
  Horiz. % 21.99% 38.65% -6.38% 58.51% 86.88% 89.36% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 41.42 40.07 38.23 42.76 32.13 11.44 13.41 20.66%
  YoY % 3.37% 4.81% -10.59% 33.08% 180.86% -14.69% -
  Horiz. % 308.87% 298.81% 285.09% 318.87% 239.60% 85.31% 100.00%
EPS 6.66 10.93 -1.91 11.91 17.37 16.93 17.33 -14.72%
  YoY % -39.07% 672.25% -116.04% -31.43% 2.60% -2.31% -
  Horiz. % 38.43% 63.07% -11.02% 68.72% 100.23% 97.69% 100.00%
DPS 0.00 0.00 0.00 18.94 0.00 1.13 2.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -46.95% -
  Horiz. % 0.00% 0.00% 0.00% 889.20% 0.00% 53.05% 100.00%
NAPS 10.6929 10.0000 10.3138 7.2379 7.0874 6.7159 6.1535 9.64%
  YoY % 6.93% -3.04% 42.50% 2.12% 5.53% 9.14% -
  Horiz. % 173.77% 162.51% 167.61% 117.62% 115.18% 109.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 41.42 40.07 38.23 42.76 30.60 10.90 12.89 21.46%
  YoY % 3.37% 4.81% -10.59% 39.74% 180.73% -15.44% -
  Horiz. % 321.33% 310.86% 296.59% 331.73% 237.39% 84.56% 100.00%
EPS 6.66 10.93 -1.91 11.91 16.55 16.14 16.66 -14.16%
  YoY % -39.07% 672.25% -116.04% -28.04% 2.54% -3.12% -
  Horiz. % 39.98% 65.61% -11.46% 71.49% 99.34% 96.88% 100.00%
DPS 0.00 0.00 0.00 18.94 0.00 1.08 2.04 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -47.06% -
  Horiz. % 0.00% 0.00% 0.00% 928.43% 0.00% 52.94% 100.00%
NAPS 10.6929 10.0000 10.3138 7.2379 6.7509 6.4035 5.9154 10.36%
  YoY % 6.93% -3.04% 42.50% 7.21% 5.43% 8.25% -
  Horiz. % 180.76% 169.05% 174.36% 122.36% 114.12% 108.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.5800 3.2200 3.1300 3.8000 3.6600 2.8700 2.4000 -
P/RPS 8.64 8.03 8.19 8.89 11.39 25.10 17.89 -11.41%
  YoY % 7.60% -1.95% -7.87% -21.95% -54.62% 40.30% -
  Horiz. % 48.30% 44.89% 45.78% 49.69% 63.67% 140.30% 100.00%
P/EPS 53.73 29.45 -164.09 31.91 21.07 16.95 13.85 25.33%
  YoY % 82.44% 117.95% -614.23% 51.45% 24.31% 22.38% -
  Horiz. % 387.94% 212.64% -1,184.77% 230.40% 152.13% 122.38% 100.00%
EY 1.86 3.40 -0.61 3.13 4.75 5.90 7.22 -20.22%
  YoY % -45.29% 657.38% -119.49% -34.11% -19.49% -18.28% -
  Horiz. % 25.76% 47.09% -8.45% 43.35% 65.79% 81.72% 100.00%
DY 0.00 0.00 0.00 4.98 0.00 0.39 0.89 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -56.18% -
  Horiz. % 0.00% 0.00% 0.00% 559.55% 0.00% 43.82% 100.00%
P/NAPS 0.33 0.32 0.30 0.53 0.52 0.43 0.39 -2.74%
  YoY % 3.13% 6.67% -43.40% 1.92% 20.93% 10.26% -
  Horiz. % 84.62% 82.05% 76.92% 135.90% 133.33% 110.26% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 17/11/15 27/11/14 29/11/13 21/11/12 24/11/11 -
Price 3.6000 3.1600 3.4000 3.3000 3.2600 2.9100 2.5800 -
P/RPS 8.69 7.89 8.89 7.72 10.15 25.45 19.24 -12.40%
  YoY % 10.14% -11.25% 15.16% -23.94% -60.12% 32.28% -
  Horiz. % 45.17% 41.01% 46.21% 40.12% 52.75% 132.28% 100.00%
P/EPS 54.03 28.90 -178.24 27.71 18.76 17.19 14.89 23.94%
  YoY % 86.96% 116.21% -743.23% 47.71% 9.13% 15.45% -
  Horiz. % 362.86% 194.09% -1,197.05% 186.10% 125.99% 115.45% 100.00%
EY 1.85 3.46 -0.56 3.61 5.33 5.82 6.72 -19.33%
  YoY % -46.53% 717.86% -115.51% -32.27% -8.42% -13.39% -
  Horiz. % 27.53% 51.49% -8.33% 53.72% 79.32% 86.61% 100.00%
DY 0.00 0.00 0.00 5.74 0.00 0.39 0.83 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -53.01% -
  Horiz. % 0.00% 0.00% 0.00% 691.57% 0.00% 46.99% 100.00%
P/NAPS 0.34 0.32 0.33 0.46 0.46 0.43 0.42 -3.46%
  YoY % 6.25% -3.03% -28.26% 0.00% 6.98% 2.38% -
  Horiz. % 80.95% 76.19% 78.57% 109.52% 109.52% 102.38% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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