Highlights

[KLUANG] YoY TTM Result on 2014-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 17-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     0.32%    YoY -     -20.26%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 26,190 25,308 24,516 25,256 24,876 6,738 7,796 22.36%
  YoY % 3.49% 3.23% -2.93% 1.53% 269.19% -13.57% -
  Horiz. % 335.94% 324.63% 314.47% 323.96% 319.09% 86.43% 100.00%
PBT 19,596 4,789 -555 17,967 22,072 11,706 8,565 14.78%
  YoY % 309.19% 962.88% -103.09% -18.60% 88.55% 36.67% -
  Horiz. % 228.79% 55.91% -6.48% 209.77% 257.70% 136.67% 100.00%
Tax -738 -1,065 805 -2,530 4,569 -510 -865 -2.61%
  YoY % 30.70% -232.30% 131.82% -155.37% 995.88% 41.04% -
  Horiz. % 85.32% 123.12% -93.06% 292.49% -528.21% 58.96% 100.00%
NP 18,858 3,724 250 15,437 26,641 11,196 7,700 16.08%
  YoY % 406.39% 1,389.60% -98.38% -42.06% 137.95% 45.40% -
  Horiz. % 244.91% 48.36% 3.25% 200.48% 345.99% 145.40% 100.00%
NP to SH 9,020 2,161 32 7,546 9,463 11,196 7,700 2.67%
  YoY % 317.40% 6,653.12% -99.58% -20.26% -15.48% 45.40% -
  Horiz. % 117.14% 28.06% 0.42% 98.00% 122.90% 145.40% 100.00%
Tax Rate 3.77 % 22.24 % - % 14.08 % -20.70 % 4.36 % 10.10 % -15.13%
  YoY % -83.05% 0.00% 0.00% 168.02% -574.77% -56.83% -
  Horiz. % 37.33% 220.20% 0.00% 139.41% -204.95% 43.17% 100.00%
Total Cost 7,332 21,584 24,266 9,819 -1,765 -4,458 96 105.84%
  YoY % -66.03% -11.05% 147.13% 656.32% 60.41% -4,743.75% -
  Horiz. % 7,637.50% 22,483.33% 25,277.08% 10,228.12% -1,838.54% -4,643.75% 100.00%
Net Worth 682,939 642,743 642,029 463,587 379,031 409,902 369,252 10.78%
  YoY % 6.25% 0.11% 38.49% 22.31% -7.53% 11.01% -
  Horiz. % 184.95% 174.07% 173.87% 125.55% 102.65% 111.01% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 0 0 0 0 11,964 680 1,288 -
  YoY % 0.00% 0.00% 0.00% 0.00% 1,657.88% -47.17% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 928.70% 52.83% 100.00%
Div Payout % - % - % - % - % 126.44 % 6.08 % 16.73 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 1,979.61% -63.66% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 755.77% 36.34% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 682,939 642,743 642,029 463,587 379,031 409,902 369,252 10.78%
  YoY % 6.25% 0.11% 38.49% 22.31% -7.53% 11.01% -
  Horiz. % 184.95% 174.07% 173.87% 125.55% 102.65% 111.01% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 60,253 60,333 0.77%
  YoY % 0.00% 0.00% 0.00% 0.00% 4.84% -0.13% -
  Horiz. % 104.70% 104.70% 104.70% 104.70% 104.70% 99.87% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 72.00 % 14.71 % 1.02 % 61.12 % 107.10 % 166.16 % 98.77 % -5.13%
  YoY % 389.46% 1,342.16% -98.33% -42.93% -35.54% 68.23% -
  Horiz. % 72.90% 14.89% 1.03% 61.88% 108.43% 168.23% 100.00%
ROE 1.32 % 0.34 % 0.00 % 1.63 % 2.50 % 2.73 % 2.09 % -7.37%
  YoY % 288.24% 0.00% 0.00% -34.80% -8.42% 30.62% -
  Horiz. % 63.16% 16.27% 0.00% 77.99% 119.62% 130.62% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 41.46 40.06 38.81 39.98 39.38 11.18 12.92 21.43%
  YoY % 3.49% 3.22% -2.93% 1.52% 252.24% -13.47% -
  Horiz. % 320.90% 310.06% 300.39% 309.44% 304.80% 86.53% 100.00%
EPS 14.28 3.42 0.05 11.95 14.98 18.58 12.76 1.89%
  YoY % 317.54% 6,740.00% -99.58% -20.23% -19.38% 45.61% -
  Horiz. % 111.91% 26.80% 0.39% 93.65% 117.40% 145.61% 100.00%
DPS 0.00 0.00 0.00 0.00 18.94 1.13 2.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 1,576.11% -46.95% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 889.20% 53.05% 100.00%
NAPS 10.8108 10.1745 10.1632 7.3385 6.0000 6.8030 6.1202 9.94%
  YoY % 6.25% 0.11% 38.49% 22.31% -11.80% 11.16% -
  Horiz. % 176.64% 166.24% 166.06% 119.91% 98.04% 111.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 41.46 40.06 38.81 39.98 39.38 10.67 12.34 22.36%
  YoY % 3.49% 3.22% -2.93% 1.52% 269.07% -13.53% -
  Horiz. % 335.98% 324.64% 314.51% 323.99% 319.12% 86.47% 100.00%
EPS 14.28 3.42 0.05 11.95 14.98 17.72 12.19 2.67%
  YoY % 317.54% 6,740.00% -99.58% -20.23% -15.46% 45.37% -
  Horiz. % 117.15% 28.06% 0.41% 98.03% 122.89% 145.37% 100.00%
DPS 0.00 0.00 0.00 0.00 18.94 1.08 2.04 -
  YoY % 0.00% 0.00% 0.00% 0.00% 1,653.70% -47.06% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 928.43% 52.94% 100.00%
NAPS 10.8108 10.1745 10.1632 7.3385 6.0000 6.4887 5.8452 10.78%
  YoY % 6.25% 0.11% 38.49% 22.31% -7.53% 11.01% -
  Horiz. % 184.95% 174.07% 173.87% 125.55% 102.65% 111.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.5500 3.2000 3.3400 2.9000 3.2400 2.9500 2.6500 -
P/RPS 8.56 7.99 8.61 7.25 8.23 26.38 20.51 -13.54%
  YoY % 7.13% -7.20% 18.76% -11.91% -68.80% 28.62% -
  Horiz. % 41.74% 38.96% 41.98% 35.35% 40.13% 128.62% 100.00%
P/EPS 24.86 93.54 6,593.58 24.28 21.63 15.88 20.76 3.05%
  YoY % -73.42% -98.58% 27,056.43% 12.25% 36.21% -23.51% -
  Horiz. % 119.75% 450.58% 31,760.98% 116.96% 104.19% 76.49% 100.00%
EY 4.02 1.07 0.02 4.12 4.62 6.30 4.82 -2.98%
  YoY % 275.70% 5,250.00% -99.51% -10.82% -26.67% 30.71% -
  Horiz. % 83.40% 22.20% 0.41% 85.48% 95.85% 130.71% 100.00%
DY 0.00 0.00 0.00 0.00 5.85 0.38 0.80 -
  YoY % 0.00% 0.00% 0.00% 0.00% 1,439.47% -52.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 731.25% 47.50% 100.00%
P/NAPS 0.33 0.31 0.33 0.40 0.54 0.43 0.43 -4.31%
  YoY % 6.45% -6.06% -17.50% -25.93% 25.58% 0.00% -
  Horiz. % 76.74% 72.09% 76.74% 93.02% 125.58% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 26/02/16 17/02/15 27/02/14 28/02/13 29/02/12 -
Price 4.4200 3.2000 3.1100 3.4200 3.3600 3.0000 2.7200 -
P/RPS 10.66 7.99 8.01 8.55 8.53 26.83 21.05 -10.71%
  YoY % 33.42% -0.25% -6.32% 0.23% -68.21% 27.46% -
  Horiz. % 50.64% 37.96% 38.05% 40.62% 40.52% 127.46% 100.00%
P/EPS 30.96 93.54 6,139.53 28.63 22.43 16.15 21.31 6.42%
  YoY % -66.90% -98.48% 21,344.39% 27.64% 38.89% -24.21% -
  Horiz. % 145.28% 438.95% 28,810.56% 134.35% 105.26% 75.79% 100.00%
EY 3.23 1.07 0.02 3.49 4.46 6.19 4.69 -6.02%
  YoY % 201.87% 5,250.00% -99.43% -21.75% -27.95% 31.98% -
  Horiz. % 68.87% 22.81% 0.43% 74.41% 95.10% 131.98% 100.00%
DY 0.00 0.00 0.00 0.00 5.64 0.38 0.78 -
  YoY % 0.00% 0.00% 0.00% 0.00% 1,384.21% -51.28% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 723.08% 48.72% 100.00%
P/NAPS 0.41 0.31 0.31 0.47 0.56 0.44 0.44 -1.17%
  YoY % 32.26% 0.00% -34.04% -16.07% 27.27% 0.00% -
  Horiz. % 93.18% 70.45% 70.45% 106.82% 127.27% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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