Highlights

[KLUANG] YoY TTM Result on 2016-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     132.87%    YoY -     673.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 22,649 27,484 26,166 25,316 24,149 27,013 19,333 2.67%
  YoY % -17.59% 5.04% 3.36% 4.83% -10.60% 39.72% -
  Horiz. % 117.15% 142.16% 135.34% 130.95% 124.91% 139.72% 100.00%
PBT -5,222 7,323 10,472 13,142 -3,252 24,280 16,611 -
  YoY % -171.31% -30.07% -20.32% 504.12% -113.39% 46.17% -
  Horiz. % -31.44% 44.09% 63.04% 79.12% -19.58% 146.17% 100.00%
Tax -13,522 -494 -1,129 -705 568 -2,885 5,291 -
  YoY % -2,637.25% 56.24% -60.14% -224.12% 119.69% -154.53% -
  Horiz. % -255.57% -9.34% -21.34% -13.32% 10.74% -54.53% 100.00%
NP -18,744 6,829 9,343 12,437 -2,684 21,395 21,902 -
  YoY % -374.48% -26.91% -24.88% 563.38% -112.54% -2.31% -
  Horiz. % -85.58% 31.18% 42.66% 56.78% -12.25% 97.69% 100.00%
NP to SH -14,462 2,668 4,209 6,907 -1,205 7,522 10,454 -
  YoY % -642.05% -36.61% -39.06% 673.20% -116.02% -28.05% -
  Horiz. % -138.34% 25.52% 40.26% 66.07% -11.53% 71.95% 100.00%
Tax Rate - % 6.75 % 10.78 % 5.36 % - % 11.88 % -31.85 % -
  YoY % 0.00% -37.38% 101.12% 0.00% 0.00% 137.30% -
  Horiz. % 0.00% -21.19% -33.85% -16.83% 0.00% -37.30% 100.00%
Total Cost 41,393 20,655 16,823 12,879 26,833 5,618 -2,569 -
  YoY % 100.40% 22.78% 30.62% -52.00% 377.63% 318.68% -
  Horiz. % -1,611.25% -804.01% -654.85% -501.32% -1,044.49% -218.68% 100.00%
Net Worth 654,253 680,678 675,491 631,719 651,543 457,232 426,470 7.39%
  YoY % -3.88% 0.77% 6.93% -3.04% 42.50% 7.21% -
  Horiz. % 153.41% 159.61% 158.39% 148.13% 152.78% 107.21% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 0 0 0 0 0 11,964 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 159.06 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 654,253 680,678 675,491 631,719 651,543 457,232 426,470 7.39%
  YoY % -3.88% 0.77% 6.93% -3.04% 42.50% 7.21% -
  Horiz. % 153.41% 159.61% 158.39% 148.13% 152.78% 107.21% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 60,173 0.81%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.98% -
  Horiz. % 104.98% 104.98% 104.98% 104.98% 104.98% 104.98% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -82.76 % 24.85 % 35.71 % 49.13 % -11.11 % 79.20 % 113.29 % -
  YoY % -433.04% -30.41% -27.32% 542.21% -114.03% -30.09% -
  Horiz. % -73.05% 21.93% 31.52% 43.37% -9.81% 69.91% 100.00%
ROE -2.21 % 0.39 % 0.62 % 1.09 % -0.18 % 1.65 % 2.45 % -
  YoY % -666.67% -37.10% -43.12% 705.56% -110.91% -32.65% -
  Horiz. % -90.20% 15.92% 25.31% 44.49% -7.35% 67.35% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 35.85 43.51 41.42 40.07 38.23 42.76 32.13 1.84%
  YoY % -17.61% 5.05% 3.37% 4.81% -10.59% 33.08% -
  Horiz. % 111.58% 135.42% 128.91% 124.71% 118.99% 133.08% 100.00%
EPS -22.89 4.22 6.66 10.93 -1.91 11.91 17.37 -
  YoY % -642.42% -36.64% -39.07% 672.25% -116.04% -31.43% -
  Horiz. % -131.78% 24.29% 38.34% 62.92% -11.00% 68.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 18.94 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 10.3567 10.7750 10.6929 10.0000 10.3138 7.2379 7.0874 6.52%
  YoY % -3.88% 0.77% 6.93% -3.04% 42.50% 2.12% -
  Horiz. % 146.13% 152.03% 150.87% 141.10% 145.52% 102.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 35.85 43.51 41.42 40.07 38.23 42.76 30.60 2.67%
  YoY % -17.61% 5.05% 3.37% 4.81% -10.59% 39.74% -
  Horiz. % 117.16% 142.19% 135.36% 130.95% 124.93% 139.74% 100.00%
EPS -22.89 4.22 6.66 10.93 -1.91 11.91 16.55 -
  YoY % -642.42% -36.64% -39.07% 672.25% -116.04% -28.04% -
  Horiz. % -138.31% 25.50% 40.24% 66.04% -11.54% 71.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 18.94 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 10.3567 10.7750 10.6929 10.0000 10.3138 7.2379 6.7509 7.39%
  YoY % -3.88% 0.77% 6.93% -3.04% 42.50% 7.21% -
  Horiz. % 153.41% 159.61% 158.39% 148.13% 152.78% 107.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.5000 3.9900 3.5800 3.2200 3.1300 3.8000 3.6600 -
P/RPS 9.76 9.17 8.64 8.03 8.19 8.89 11.39 -2.54%
  YoY % 6.43% 6.13% 7.60% -1.95% -7.87% -21.95% -
  Horiz. % 85.69% 80.51% 75.86% 70.50% 71.91% 78.05% 100.00%
P/EPS -15.29 94.47 53.73 29.45 -164.09 31.91 21.07 -
  YoY % -116.19% 75.82% 82.44% 117.95% -614.23% 51.45% -
  Horiz. % -72.57% 448.36% 255.01% 139.77% -778.78% 151.45% 100.00%
EY -6.54 1.06 1.86 3.40 -0.61 3.13 4.75 -
  YoY % -716.98% -43.01% -45.29% 657.38% -119.49% -34.11% -
  Horiz. % -137.68% 22.32% 39.16% 71.58% -12.84% 65.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.98 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.34 0.37 0.33 0.32 0.30 0.53 0.52 -6.83%
  YoY % -8.11% 12.12% 3.13% 6.67% -43.40% 1.92% -
  Horiz. % 65.38% 71.15% 63.46% 61.54% 57.69% 101.92% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 17/11/15 27/11/14 29/11/13 -
Price 3.3500 3.9800 3.6000 3.1600 3.4000 3.3000 3.2600 -
P/RPS 9.34 9.15 8.69 7.89 8.89 7.72 10.15 -1.38%
  YoY % 2.08% 5.29% 10.14% -11.25% 15.16% -23.94% -
  Horiz. % 92.02% 90.15% 85.62% 77.73% 87.59% 76.06% 100.00%
P/EPS -14.63 94.24 54.03 28.90 -178.24 27.71 18.76 -
  YoY % -115.52% 74.42% 86.96% 116.21% -743.23% 47.71% -
  Horiz. % -77.99% 502.35% 288.01% 154.05% -950.11% 147.71% 100.00%
EY -6.83 1.06 1.85 3.46 -0.56 3.61 5.33 -
  YoY % -744.34% -42.70% -46.53% 717.86% -115.51% -32.27% -
  Horiz. % -128.14% 19.89% 34.71% 64.92% -10.51% 67.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.74 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.32 0.37 0.34 0.32 0.33 0.46 0.46 -5.87%
  YoY % -13.51% 8.82% 6.25% -3.03% -28.26% 0.00% -
  Horiz. % 69.57% 80.43% 73.91% 69.57% 71.74% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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