Highlights

[KLUANG] YoY TTM Result on 2015-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     102.66%    YoY -     -99.58%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 24,914 26,190 25,308 24,516 25,256 24,876 6,738 24.34%
  YoY % -4.87% 3.49% 3.23% -2.93% 1.53% 269.19% -
  Horiz. % 369.75% 388.69% 375.60% 363.85% 374.83% 369.19% 100.00%
PBT -5,648 19,596 4,789 -555 17,967 22,072 11,706 -
  YoY % -128.82% 309.19% 962.88% -103.09% -18.60% 88.55% -
  Horiz. % -48.25% 167.40% 40.91% -4.74% 153.49% 188.55% 100.00%
Tax -336 -738 -1,065 805 -2,530 4,569 -510 -6.72%
  YoY % 54.47% 30.70% -232.30% 131.82% -155.37% 995.88% -
  Horiz. % 65.88% 144.71% 208.82% -157.84% 496.08% -895.88% 100.00%
NP -5,984 18,858 3,724 250 15,437 26,641 11,196 -
  YoY % -131.73% 406.39% 1,389.60% -98.38% -42.06% 137.95% -
  Horiz. % -53.45% 168.44% 33.26% 2.23% 137.88% 237.95% 100.00%
NP to SH -7,696 9,020 2,161 32 7,546 9,463 11,196 -
  YoY % -185.32% 317.40% 6,653.12% -99.58% -20.26% -15.48% -
  Horiz. % -68.74% 80.56% 19.30% 0.29% 67.40% 84.52% 100.00%
Tax Rate - % 3.77 % 22.24 % - % 14.08 % -20.70 % 4.36 % -
  YoY % 0.00% -83.05% 0.00% 0.00% 168.02% -574.77% -
  Horiz. % 0.00% 86.47% 510.09% 0.00% 322.94% -474.77% 100.00%
Total Cost 30,898 7,332 21,584 24,266 9,819 -1,765 -4,458 -
  YoY % 321.41% -66.03% -11.05% 147.13% 656.32% 60.41% -
  Horiz. % -693.09% -164.47% -484.16% -544.32% -220.26% 39.59% 100.00%
Net Worth 654,227 682,939 642,743 642,029 463,587 379,031 409,902 8.10%
  YoY % -4.20% 6.25% 0.11% 38.49% 22.31% -7.53% -
  Horiz. % 159.61% 166.61% 156.80% 156.63% 113.10% 92.47% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 0 0 0 0 0 11,964 680 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1,657.88% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 1,757.88% 100.00%
Div Payout % - % - % - % - % - % 126.44 % 6.08 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1,979.61% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 2,079.61% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 654,227 682,939 642,743 642,029 463,587 379,031 409,902 8.10%
  YoY % -4.20% 6.25% 0.11% 38.49% 22.31% -7.53% -
  Horiz. % 159.61% 166.61% 156.80% 156.63% 113.10% 92.47% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 60,253 0.79%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.84% -
  Horiz. % 104.84% 104.84% 104.84% 104.84% 104.84% 104.84% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -24.02 % 72.00 % 14.71 % 1.02 % 61.12 % 107.10 % 166.16 % -
  YoY % -133.36% 389.46% 1,342.16% -98.33% -42.93% -35.54% -
  Horiz. % -14.46% 43.33% 8.85% 0.61% 36.78% 64.46% 100.00%
ROE -1.18 % 1.32 % 0.34 % 0.00 % 1.63 % 2.50 % 2.73 % -
  YoY % -189.39% 288.24% 0.00% 0.00% -34.80% -8.42% -
  Horiz. % -43.22% 48.35% 12.45% 0.00% 59.71% 91.58% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 39.44 41.46 40.06 38.81 39.98 39.38 11.18 23.37%
  YoY % -4.87% 3.49% 3.22% -2.93% 1.52% 252.24% -
  Horiz. % 352.77% 370.84% 358.32% 347.14% 357.60% 352.24% 100.00%
EPS -12.18 14.28 3.42 0.05 11.95 14.98 18.58 -
  YoY % -185.29% 317.54% 6,740.00% -99.58% -20.23% -19.38% -
  Horiz. % -65.55% 76.86% 18.41% 0.27% 64.32% 80.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 18.94 1.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1,576.11% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 1,676.11% 100.00%
NAPS 10.3563 10.8108 10.1745 10.1632 7.3385 6.0000 6.8030 7.25%
  YoY % -4.20% 6.25% 0.11% 38.49% 22.31% -11.80% -
  Horiz. % 152.23% 158.91% 149.56% 149.39% 107.87% 88.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 39.44 41.46 40.06 38.81 39.98 39.38 10.67 24.33%
  YoY % -4.87% 3.49% 3.22% -2.93% 1.52% 269.07% -
  Horiz. % 369.63% 388.57% 375.45% 363.73% 374.70% 369.07% 100.00%
EPS -12.18 14.28 3.42 0.05 11.95 14.98 17.72 -
  YoY % -185.29% 317.54% 6,740.00% -99.58% -20.23% -15.46% -
  Horiz. % -68.74% 80.59% 19.30% 0.28% 67.44% 84.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 18.94 1.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1,653.70% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 1,753.70% 100.00%
NAPS 10.3563 10.8108 10.1745 10.1632 7.3385 6.0000 6.4887 8.10%
  YoY % -4.20% 6.25% 0.11% 38.49% 22.31% -7.53% -
  Horiz. % 159.61% 166.61% 156.80% 156.63% 113.10% 92.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.6200 3.5500 3.2000 3.3400 2.9000 3.2400 2.9500 -
P/RPS 9.18 8.56 7.99 8.61 7.25 8.23 26.38 -16.13%
  YoY % 7.24% 7.13% -7.20% 18.76% -11.91% -68.80% -
  Horiz. % 34.80% 32.45% 30.29% 32.64% 27.48% 31.20% 100.00%
P/EPS -29.71 24.86 93.54 6,593.58 24.28 21.63 15.88 -
  YoY % -219.51% -73.42% -98.58% 27,056.43% 12.25% 36.21% -
  Horiz. % -187.09% 156.55% 589.04% 41,521.29% 152.90% 136.21% 100.00%
EY -3.37 4.02 1.07 0.02 4.12 4.62 6.30 -
  YoY % -183.83% 275.70% 5,250.00% -99.51% -10.82% -26.67% -
  Horiz. % -53.49% 63.81% 16.98% 0.32% 65.40% 73.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.85 0.38 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1,439.47% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 1,539.47% 100.00%
P/NAPS 0.35 0.33 0.31 0.33 0.40 0.54 0.43 -3.37%
  YoY % 6.06% 6.45% -6.06% -17.50% -25.93% 25.58% -
  Horiz. % 81.40% 76.74% 72.09% 76.74% 93.02% 125.58% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 27/02/17 26/02/16 17/02/15 27/02/14 28/02/13 -
Price 3.6100 4.4200 3.2000 3.1100 3.4200 3.3600 3.0000 -
P/RPS 9.15 10.66 7.99 8.01 8.55 8.53 26.83 -16.41%
  YoY % -14.17% 33.42% -0.25% -6.32% 0.23% -68.21% -
  Horiz. % 34.10% 39.73% 29.78% 29.85% 31.87% 31.79% 100.00%
P/EPS -29.63 30.96 93.54 6,139.53 28.63 22.43 16.15 -
  YoY % -195.70% -66.90% -98.48% 21,344.39% 27.64% 38.89% -
  Horiz. % -183.47% 191.70% 579.20% 38,015.66% 177.28% 138.89% 100.00%
EY -3.37 3.23 1.07 0.02 3.49 4.46 6.19 -
  YoY % -204.33% 201.87% 5,250.00% -99.43% -21.75% -27.95% -
  Horiz. % -54.44% 52.18% 17.29% 0.32% 56.38% 72.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.64 0.38 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1,384.21% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 1,484.21% 100.00%
P/NAPS 0.35 0.41 0.31 0.31 0.47 0.56 0.44 -3.74%
  YoY % -14.63% 32.26% 0.00% -34.04% -16.07% 27.27% -
  Horiz. % 79.55% 93.18% 70.45% 70.45% 106.82% 127.27% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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