Highlights

[KLUANG] YoY TTM Result on 2017-12-31 [#2]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     114.30%    YoY -     317.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 23,504 24,914 26,190 25,308 24,516 25,256 24,876 -0.94%
  YoY % -5.66% -4.87% 3.49% 3.23% -2.93% 1.53% -
  Horiz. % 94.48% 100.15% 105.28% 101.74% 98.55% 101.53% 100.00%
PBT 14,169 -5,648 19,596 4,789 -555 17,967 22,072 -7.12%
  YoY % 350.87% -128.82% 309.19% 962.88% -103.09% -18.60% -
  Horiz. % 64.19% -25.59% 88.78% 21.70% -2.51% 81.40% 100.00%
Tax -13,493 -336 -738 -1,065 805 -2,530 4,569 -
  YoY % -3,915.77% 54.47% 30.70% -232.30% 131.82% -155.37% -
  Horiz. % -295.32% -7.35% -16.15% -23.31% 17.62% -55.37% 100.00%
NP 676 -5,984 18,858 3,724 250 15,437 26,641 -45.78%
  YoY % 111.30% -131.73% 406.39% 1,389.60% -98.38% -42.06% -
  Horiz. % 2.54% -22.46% 70.79% 13.98% 0.94% 57.94% 100.00%
NP to SH -266 -7,696 9,020 2,161 32 7,546 9,463 -
  YoY % 96.54% -185.32% 317.40% 6,653.12% -99.58% -20.26% -
  Horiz. % -2.81% -81.33% 95.32% 22.84% 0.34% 79.74% 100.00%
Tax Rate 95.23 % - % 3.77 % 22.24 % - % 14.08 % -20.70 % -
  YoY % 0.00% 0.00% -83.05% 0.00% 0.00% 168.02% -
  Horiz. % -460.05% 0.00% -18.21% -107.44% 0.00% -68.02% 100.00%
Total Cost 22,828 30,898 7,332 21,584 24,266 9,819 -1,765 -
  YoY % -26.12% 321.41% -66.03% -11.05% 147.13% 656.32% -
  Horiz. % -1,293.37% -1,750.59% -415.41% -1,222.89% -1,374.84% -556.32% 100.00%
Net Worth 647,335 654,227 682,939 642,743 642,029 463,587 379,031 9.33%
  YoY % -1.05% -4.20% 6.25% 0.11% 38.49% 22.31% -
  Horiz. % 170.79% 172.60% 180.18% 169.58% 169.39% 122.31% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 3,790 0 0 0 0 0 11,964 -17.43%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.68% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 126.44 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 647,335 654,227 682,939 642,743 642,029 463,587 379,031 9.33%
  YoY % -1.05% -4.20% 6.25% 0.11% 38.49% 22.31% -
  Horiz. % 170.79% 172.60% 180.18% 169.58% 169.39% 122.31% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 2.88 % -24.02 % 72.00 % 14.71 % 1.02 % 61.12 % 107.10 % -45.25%
  YoY % 111.99% -133.36% 389.46% 1,342.16% -98.33% -42.93% -
  Horiz. % 2.69% -22.43% 67.23% 13.73% 0.95% 57.07% 100.00%
ROE -0.04 % -1.18 % 1.32 % 0.34 % 0.00 % 1.63 % 2.50 % -
  YoY % 96.61% -189.39% 288.24% 0.00% 0.00% -34.80% -
  Horiz. % -1.60% -47.20% 52.80% 13.60% 0.00% 65.20% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 37.21 39.44 41.46 40.06 38.81 39.98 39.38 -0.94%
  YoY % -5.65% -4.87% 3.49% 3.22% -2.93% 1.52% -
  Horiz. % 94.49% 100.15% 105.28% 101.73% 98.55% 101.52% 100.00%
EPS -0.42 -12.18 14.28 3.42 0.05 11.95 14.98 -
  YoY % 96.55% -185.29% 317.54% 6,740.00% -99.58% -20.23% -
  Horiz. % -2.80% -81.31% 95.33% 22.83% 0.33% 79.77% 100.00%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 18.94 -17.43%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.68% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 10.2472 10.3563 10.8108 10.1745 10.1632 7.3385 6.0000 9.33%
  YoY % -1.05% -4.20% 6.25% 0.11% 38.49% 22.31% -
  Horiz. % 170.79% 172.60% 180.18% 169.58% 169.39% 122.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 37.21 39.44 41.46 40.06 38.81 39.98 39.38 -0.94%
  YoY % -5.65% -4.87% 3.49% 3.22% -2.93% 1.52% -
  Horiz. % 94.49% 100.15% 105.28% 101.73% 98.55% 101.52% 100.00%
EPS -0.42 -12.18 14.28 3.42 0.05 11.95 14.98 -
  YoY % 96.55% -185.29% 317.54% 6,740.00% -99.58% -20.23% -
  Horiz. % -2.80% -81.31% 95.33% 22.83% 0.33% 79.77% 100.00%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 18.94 -17.43%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.68% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 10.2472 10.3563 10.8108 10.1745 10.1632 7.3385 6.0000 9.33%
  YoY % -1.05% -4.20% 6.25% 0.11% 38.49% 22.31% -
  Horiz. % 170.79% 172.60% 180.18% 169.58% 169.39% 122.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.4000 3.6200 3.5500 3.2000 3.3400 2.9000 3.2400 -
P/RPS 9.14 9.18 8.56 7.99 8.61 7.25 8.23 1.76%
  YoY % -0.44% 7.24% 7.13% -7.20% 18.76% -11.91% -
  Horiz. % 111.06% 111.54% 104.01% 97.08% 104.62% 88.09% 100.00%
P/EPS -807.46 -29.71 24.86 93.54 6,593.58 24.28 21.63 -
  YoY % -2,617.81% -219.51% -73.42% -98.58% 27,056.43% 12.25% -
  Horiz. % -3,733.06% -137.36% 114.93% 432.45% 30,483.50% 112.25% 100.00%
EY -0.12 -3.37 4.02 1.07 0.02 4.12 4.62 -
  YoY % 96.44% -183.83% 275.70% 5,250.00% -99.51% -10.82% -
  Horiz. % -2.60% -72.94% 87.01% 23.16% 0.43% 89.18% 100.00%
DY 1.76 0.00 0.00 0.00 0.00 0.00 5.85 -18.13%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.09% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.33 0.35 0.33 0.31 0.33 0.40 0.54 -7.88%
  YoY % -5.71% 6.06% 6.45% -6.06% -17.50% -25.93% -
  Horiz. % 61.11% 64.81% 61.11% 57.41% 61.11% 74.07% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 28/02/19 28/02/18 27/02/17 26/02/16 17/02/15 27/02/14 -
Price 3.4800 3.6100 4.4200 3.2000 3.1100 3.4200 3.3600 -
P/RPS 9.35 9.15 10.66 7.99 8.01 8.55 8.53 1.54%
  YoY % 2.19% -14.17% 33.42% -0.25% -6.32% 0.23% -
  Horiz. % 109.61% 107.27% 124.97% 93.67% 93.90% 100.23% 100.00%
P/EPS -826.46 -29.63 30.96 93.54 6,139.53 28.63 22.43 -
  YoY % -2,689.27% -195.70% -66.90% -98.48% 21,344.39% 27.64% -
  Horiz. % -3,684.62% -132.10% 138.03% 417.03% 27,371.96% 127.64% 100.00%
EY -0.12 -3.37 3.23 1.07 0.02 3.49 4.46 -
  YoY % 96.44% -204.33% 201.87% 5,250.00% -99.43% -21.75% -
  Horiz. % -2.69% -75.56% 72.42% 23.99% 0.45% 78.25% 100.00%
DY 1.72 0.00 0.00 0.00 0.00 0.00 5.64 -17.95%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.50% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.34 0.35 0.41 0.31 0.31 0.47 0.56 -7.98%
  YoY % -2.86% -14.63% 32.26% 0.00% -34.04% -16.07% -
  Horiz. % 60.71% 62.50% 73.21% 55.36% 55.36% 83.93% 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
 
 

332  194  438  1245 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.485+0.035 
 SAPNRG 0.105+0.01 
 AGES-PA 0.010.00 
 LAMBO 0.010.00 
 ARMADA 0.175+0.01 
 VELESTO 0.17+0.01 
 MINETEC 0.185+0.015 
 HSI-H8M 0.50-0.105 
 ALAM 0.085+0.01 
 HSI-C9J 0.17+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers