Highlights

[KLUANG] YoY TTM Result on 2015-03-31 [#3]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -18.05%    YoY -     -42.59%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 26,349 26,205 24,216 24,625 27,508 6,478 7,563 23.11%
  YoY % 0.55% 8.21% -1.66% -10.48% 324.64% -14.35% -
  Horiz. % 348.39% 346.49% 320.19% 325.60% 363.72% 85.65% 100.00%
PBT 14,262 5,526 9,945 15,070 24,212 7,238 9,516 6.97%
  YoY % 158.09% -44.43% -34.01% -37.76% 234.51% -23.94% -
  Horiz. % 149.87% 58.07% 104.51% 158.36% 254.43% 76.06% 100.00%
Tax -888 -1,051 1,077 -2,379 4,260 -503 -865 0.44%
  YoY % 15.51% -197.59% 145.27% -155.85% 946.92% 41.85% -
  Horiz. % 102.66% 121.50% -124.51% 275.03% -492.49% 58.15% 100.00%
NP 13,374 4,475 11,022 12,691 28,472 6,735 8,651 7.53%
  YoY % 198.86% -59.40% -13.15% -55.43% 322.75% -22.15% -
  Horiz. % 154.59% 51.73% 127.41% 146.70% 329.12% 77.85% 100.00%
NP to SH 6,336 2,825 5,207 6,184 10,772 6,735 8,651 -5.06%
  YoY % 124.28% -45.75% -15.80% -42.59% 59.94% -22.15% -
  Horiz. % 73.24% 32.66% 60.19% 71.48% 124.52% 77.85% 100.00%
Tax Rate 6.23 % 19.02 % -10.83 % 15.79 % -17.59 % 6.95 % 9.09 % -6.10%
  YoY % -67.25% 275.62% -168.59% 189.77% -353.09% -23.54% -
  Horiz. % 68.54% 209.24% -119.14% 173.71% -193.51% 76.46% 100.00%
Total Cost 12,975 21,730 13,194 11,934 -964 -257 -1,088 -
  YoY % -40.29% 64.70% 10.56% 1,337.97% -275.10% 76.38% -
  Horiz. % -1,192.56% -1,997.24% -1,212.68% -1,096.88% 88.60% 23.62% 100.00%
Net Worth 675,820 658,075 638,586 480,056 432,702 424,167 386,139 9.77%
  YoY % 2.70% 3.05% 33.02% 10.94% 2.01% 9.85% -
  Horiz. % 175.02% 170.42% 165.38% 124.32% 112.06% 109.85% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 0 0 0 631 11,964 680 686 -
  YoY % 0.00% 0.00% 0.00% -94.72% 1,657.88% -0.81% -
  Horiz. % 0.00% 0.00% 0.00% 92.06% 1,743.58% 99.19% 100.00%
Div Payout % - % - % - % 10.22 % 111.07 % 10.11 % 7.93 % -
  YoY % 0.00% 0.00% 0.00% -90.80% 998.62% 27.49% -
  Horiz. % 0.00% 0.00% 0.00% 128.88% 1,400.63% 127.49% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 675,820 658,075 638,586 480,056 432,702 424,167 386,139 9.77%
  YoY % 2.70% 3.05% 33.02% 10.94% 2.01% 9.85% -
  Horiz. % 175.02% 170.42% 165.38% 124.32% 112.06% 109.85% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 60,180 60,206 0.80%
  YoY % 0.00% 0.00% 0.00% 0.00% 4.97% -0.04% -
  Horiz. % 104.93% 104.93% 104.93% 104.93% 104.93% 99.96% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 50.76 % 17.08 % 45.52 % 51.54 % 103.50 % 103.97 % 114.39 % -12.66%
  YoY % 197.19% -62.48% -11.68% -50.20% -0.45% -9.11% -
  Horiz. % 44.37% 14.93% 39.79% 45.06% 90.48% 90.89% 100.00%
ROE 0.94 % 0.43 % 0.82 % 1.29 % 2.49 % 1.59 % 2.24 % -13.47%
  YoY % 118.60% -47.56% -36.43% -48.19% 56.60% -29.02% -
  Horiz. % 41.96% 19.20% 36.61% 57.59% 111.16% 70.98% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 41.71 41.48 38.33 38.98 43.54 10.76 12.56 22.13%
  YoY % 0.55% 8.22% -1.67% -10.47% 304.65% -14.33% -
  Horiz. % 332.09% 330.25% 305.18% 310.35% 346.66% 85.67% 100.00%
EPS 10.03 4.47 8.24 9.79 17.05 11.19 14.37 -5.81%
  YoY % 124.38% -45.75% -15.83% -42.58% 52.37% -22.13% -
  Horiz. % 69.80% 31.11% 57.34% 68.13% 118.65% 77.87% 100.00%
DPS 0.00 0.00 0.00 1.00 18.94 1.13 1.13 -
  YoY % 0.00% 0.00% 0.00% -94.72% 1,576.11% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 88.50% 1,676.11% 100.00% 100.00%
NAPS 10.6981 10.4172 10.1087 7.5992 6.8496 7.0483 6.4136 8.90%
  YoY % 2.70% 3.05% 33.02% 10.94% -2.82% 9.90% -
  Horiz. % 166.80% 162.42% 157.61% 118.49% 106.80% 109.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 41.71 41.48 38.33 38.98 43.54 10.25 11.97 23.12%
  YoY % 0.55% 8.22% -1.67% -10.47% 324.78% -14.37% -
  Horiz. % 348.45% 346.53% 320.22% 325.65% 363.74% 85.63% 100.00%
EPS 10.03 4.47 8.24 9.79 17.05 10.66 13.69 -5.05%
  YoY % 124.38% -45.75% -15.83% -42.58% 59.94% -22.13% -
  Horiz. % 73.27% 32.65% 60.19% 71.51% 124.54% 77.87% 100.00%
DPS 0.00 0.00 0.00 1.00 18.94 1.08 1.09 -
  YoY % 0.00% 0.00% 0.00% -94.72% 1,653.70% -0.92% -
  Horiz. % 0.00% 0.00% 0.00% 91.74% 1,737.61% 99.08% 100.00%
NAPS 10.6981 10.4172 10.1087 7.5992 6.8496 6.7145 6.1125 9.77%
  YoY % 2.70% 3.05% 33.02% 10.94% 2.01% 9.85% -
  Horiz. % 175.02% 170.42% 165.38% 124.32% 112.06% 109.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 4.2000 3.4800 3.1100 3.3800 3.5500 3.0100 2.6600 -
P/RPS 10.07 8.39 8.11 8.67 8.15 27.96 21.18 -11.65%
  YoY % 20.02% 3.45% -6.46% 6.38% -70.85% 32.01% -
  Horiz. % 47.54% 39.61% 38.29% 40.93% 38.48% 132.01% 100.00%
P/EPS 41.88 77.82 37.73 34.53 20.82 26.90 18.51 14.57%
  YoY % -46.18% 106.25% 9.27% 65.85% -22.60% 45.33% -
  Horiz. % 226.26% 420.42% 203.84% 186.55% 112.48% 145.33% 100.00%
EY 2.39 1.29 2.65 2.90 4.80 3.72 5.40 -12.70%
  YoY % 85.27% -51.32% -8.62% -39.58% 29.03% -31.11% -
  Horiz. % 44.26% 23.89% 49.07% 53.70% 88.89% 68.89% 100.00%
DY 0.00 0.00 0.00 0.30 5.34 0.38 0.42 -
  YoY % 0.00% 0.00% 0.00% -94.38% 1,305.26% -9.52% -
  Horiz. % 0.00% 0.00% 0.00% 71.43% 1,271.43% 90.48% 100.00%
P/NAPS 0.39 0.33 0.31 0.44 0.52 0.43 0.41 -0.83%
  YoY % 18.18% 6.45% -29.55% -15.38% 20.93% 4.88% -
  Horiz. % 95.12% 80.49% 75.61% 107.32% 126.83% 104.88% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 31/05/17 26/05/16 29/05/15 23/05/14 30/05/13 29/05/12 -
Price 4.1200 3.2100 3.2700 3.1400 3.8000 3.1500 2.6800 -
P/RPS 9.88 7.74 8.53 8.06 8.73 29.26 21.33 -12.03%
  YoY % 27.65% -9.26% 5.83% -7.67% -70.16% 37.18% -
  Horiz. % 46.32% 36.29% 39.99% 37.79% 40.93% 137.18% 100.00%
P/EPS 41.08 71.78 39.67 32.08 22.28 28.15 18.65 14.06%
  YoY % -42.77% 80.94% 23.66% 43.99% -20.85% 50.94% -
  Horiz. % 220.27% 384.88% 212.71% 172.01% 119.46% 150.94% 100.00%
EY 2.43 1.39 2.52 3.12 4.49 3.55 5.36 -12.35%
  YoY % 74.82% -44.84% -19.23% -30.51% 26.48% -33.77% -
  Horiz. % 45.34% 25.93% 47.01% 58.21% 83.77% 66.23% 100.00%
DY 0.00 0.00 0.00 0.32 4.98 0.36 0.42 -
  YoY % 0.00% 0.00% 0.00% -93.57% 1,283.33% -14.29% -
  Horiz. % 0.00% 0.00% 0.00% 76.19% 1,185.71% 85.71% 100.00%
P/NAPS 0.39 0.31 0.32 0.41 0.55 0.45 0.42 -1.23%
  YoY % 25.81% -3.12% -21.95% -25.45% 22.22% 7.14% -
  Horiz. % 92.86% 73.81% 76.19% 97.62% 130.95% 107.14% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers