Highlights

[KLUANG] YoY TTM Result on 2018-09-30 [#1]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -58.85%    YoY -     -36.61%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 27,484 26,166 25,316 24,149 27,013 19,333 6,888 25.93%
  YoY % 5.04% 3.36% 4.83% -10.60% 39.72% 180.68% -
  Horiz. % 399.01% 379.88% 367.54% 350.60% 392.17% 280.68% 100.00%
PBT 7,323 10,472 13,142 -3,252 24,280 16,611 10,803 -6.27%
  YoY % -30.07% -20.32% 504.12% -113.39% 46.17% 53.76% -
  Horiz. % 67.79% 96.94% 121.65% -30.10% 224.75% 153.76% 100.00%
Tax -494 -1,129 -705 568 -2,885 5,291 -606 -3.35%
  YoY % 56.24% -60.14% -224.12% 119.69% -154.53% 973.10% -
  Horiz. % 81.52% 186.30% 116.34% -93.73% 476.07% -873.10% 100.00%
NP 6,829 9,343 12,437 -2,684 21,395 21,902 10,197 -6.46%
  YoY % -26.91% -24.88% 563.38% -112.54% -2.31% 114.79% -
  Horiz. % 66.97% 91.62% 121.97% -26.32% 209.82% 214.79% 100.00%
NP to SH 2,668 4,209 6,907 -1,205 7,522 10,454 10,197 -20.02%
  YoY % -36.61% -39.06% 673.20% -116.02% -28.05% 2.52% -
  Horiz. % 26.16% 41.28% 67.74% -11.82% 73.77% 102.52% 100.00%
Tax Rate 6.75 % 10.78 % 5.36 % - % 11.88 % -31.85 % 5.61 % 3.13%
  YoY % -37.38% 101.12% 0.00% 0.00% 137.30% -667.74% -
  Horiz. % 120.32% 192.16% 95.54% 0.00% 211.76% -567.74% 100.00%
Total Cost 20,655 16,823 12,879 26,833 5,618 -2,569 -3,309 -
  YoY % 22.78% 30.62% -52.00% 377.63% 318.68% 22.36% -
  Horiz. % -624.21% -508.40% -389.21% -810.91% -169.78% 77.64% 100.00%
Net Worth 680,678 675,491 631,719 651,543 457,232 426,470 404,521 9.06%
  YoY % 0.77% 6.93% -3.04% 42.50% 7.21% 5.43% -
  Horiz. % 168.27% 166.99% 156.16% 161.06% 113.03% 105.43% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 0 0 0 0 11,964 0 680 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1,757.88% 0.00% 100.00%
Div Payout % - % - % - % - % 159.06 % - % 6.67 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 2,384.71% 0.00% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 680,678 675,491 631,719 651,543 457,232 426,470 404,521 9.06%
  YoY % 0.77% 6.93% -3.04% 42.50% 7.21% 5.43% -
  Horiz. % 168.27% 166.99% 156.16% 161.06% 113.03% 105.43% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 60,173 60,233 0.80%
  YoY % 0.00% 0.00% 0.00% 0.00% 4.98% -0.10% -
  Horiz. % 104.88% 104.88% 104.88% 104.88% 104.88% 99.90% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 24.85 % 35.71 % 49.13 % -11.11 % 79.20 % 113.29 % 148.04 % -25.72%
  YoY % -30.41% -27.32% 542.21% -114.03% -30.09% -23.47% -
  Horiz. % 16.79% 24.12% 33.19% -7.50% 53.50% 76.53% 100.00%
ROE 0.39 % 0.62 % 1.09 % -0.18 % 1.65 % 2.45 % 2.52 % -26.72%
  YoY % -37.10% -43.12% 705.56% -110.91% -32.65% -2.78% -
  Horiz. % 15.48% 24.60% 43.25% -7.14% 65.48% 97.22% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 43.51 41.42 40.07 38.23 42.76 32.13 11.44 24.93%
  YoY % 5.05% 3.37% 4.81% -10.59% 33.08% 180.86% -
  Horiz. % 380.33% 362.06% 350.26% 334.18% 373.78% 280.86% 100.00%
EPS 4.22 6.66 10.93 -1.91 11.91 17.37 16.93 -20.66%
  YoY % -36.64% -39.07% 672.25% -116.04% -31.43% 2.60% -
  Horiz. % 24.93% 39.34% 64.56% -11.28% 70.35% 102.60% 100.00%
DPS 0.00 0.00 0.00 0.00 18.94 0.00 1.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1,676.11% 0.00% 100.00%
NAPS 10.7750 10.6929 10.0000 10.3138 7.2379 7.0874 6.7159 8.19%
  YoY % 0.77% 6.93% -3.04% 42.50% 2.12% 5.53% -
  Horiz. % 160.44% 159.22% 148.90% 153.57% 107.77% 105.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 43.51 41.42 40.07 38.23 42.76 30.60 10.90 25.94%
  YoY % 5.05% 3.37% 4.81% -10.59% 39.74% 180.73% -
  Horiz. % 399.17% 380.00% 367.61% 350.73% 392.29% 280.73% 100.00%
EPS 4.22 6.66 10.93 -1.91 11.91 16.55 16.14 -20.03%
  YoY % -36.64% -39.07% 672.25% -116.04% -28.04% 2.54% -
  Horiz. % 26.15% 41.26% 67.72% -11.83% 73.79% 102.54% 100.00%
DPS 0.00 0.00 0.00 0.00 18.94 0.00 1.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1,753.70% 0.00% 100.00%
NAPS 10.7750 10.6929 10.0000 10.3138 7.2379 6.7509 6.4035 9.06%
  YoY % 0.77% 6.93% -3.04% 42.50% 7.21% 5.43% -
  Horiz. % 168.27% 166.99% 156.16% 161.07% 113.03% 105.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.9900 3.5800 3.2200 3.1300 3.8000 3.6600 2.8700 -
P/RPS 9.17 8.64 8.03 8.19 8.89 11.39 25.10 -15.44%
  YoY % 6.13% 7.60% -1.95% -7.87% -21.95% -54.62% -
  Horiz. % 36.53% 34.42% 31.99% 32.63% 35.42% 45.38% 100.00%
P/EPS 94.47 53.73 29.45 -164.09 31.91 21.07 16.95 33.14%
  YoY % 75.82% 82.44% 117.95% -614.23% 51.45% 24.31% -
  Horiz. % 557.35% 316.99% 173.75% -968.08% 188.26% 124.31% 100.00%
EY 1.06 1.86 3.40 -0.61 3.13 4.75 5.90 -24.87%
  YoY % -43.01% -45.29% 657.38% -119.49% -34.11% -19.49% -
  Horiz. % 17.97% 31.53% 57.63% -10.34% 53.05% 80.51% 100.00%
DY 0.00 0.00 0.00 0.00 4.98 0.00 0.39 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1,276.92% 0.00% 100.00%
P/NAPS 0.37 0.33 0.32 0.30 0.53 0.52 0.43 -2.47%
  YoY % 12.12% 3.13% 6.67% -43.40% 1.92% 20.93% -
  Horiz. % 86.05% 76.74% 74.42% 69.77% 123.26% 120.93% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 30/11/16 17/11/15 27/11/14 29/11/13 21/11/12 -
Price 3.9800 3.6000 3.1600 3.4000 3.3000 3.2600 2.9100 -
P/RPS 9.15 8.69 7.89 8.89 7.72 10.15 25.45 -15.67%
  YoY % 5.29% 10.14% -11.25% 15.16% -23.94% -60.12% -
  Horiz. % 35.95% 34.15% 31.00% 34.93% 30.33% 39.88% 100.00%
P/EPS 94.24 54.03 28.90 -178.24 27.71 18.76 17.19 32.77%
  YoY % 74.42% 86.96% 116.21% -743.23% 47.71% 9.13% -
  Horiz. % 548.23% 314.31% 168.12% -1,036.88% 161.20% 109.13% 100.00%
EY 1.06 1.85 3.46 -0.56 3.61 5.33 5.82 -24.70%
  YoY % -42.70% -46.53% 717.86% -115.51% -32.27% -8.42% -
  Horiz. % 18.21% 31.79% 59.45% -9.62% 62.03% 91.58% 100.00%
DY 0.00 0.00 0.00 0.00 5.74 0.00 0.39 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1,471.79% 0.00% 100.00%
P/NAPS 0.37 0.34 0.32 0.33 0.46 0.46 0.43 -2.47%
  YoY % 8.82% 6.25% -3.03% -28.26% 0.00% 6.98% -
  Horiz. % 86.05% 79.07% 74.42% 76.74% 106.98% 106.98% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers