Highlights

[KLUANG] YoY TTM Result on 2017-03-31 [#3]

Stock [KLUANG]: KLUANG RUBBER CO MALAYA BHD
Announcement Date 31-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     30.73%    YoY -     -45.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 24,292 26,349 26,205 24,216 24,625 27,508 6,478 24.63%
  YoY % -7.81% 0.55% 8.21% -1.66% -10.48% 324.64% -
  Horiz. % 374.99% 406.75% 404.52% 373.82% 380.13% 424.64% 100.00%
PBT -7,275 14,262 5,526 9,945 15,070 24,212 7,238 -
  YoY % -151.01% 158.09% -44.43% -34.01% -37.76% 234.51% -
  Horiz. % -100.51% 197.04% 76.35% 137.40% 208.21% 334.51% 100.00%
Tax -220 -888 -1,051 1,077 -2,379 4,260 -503 -12.87%
  YoY % 75.23% 15.51% -197.59% 145.27% -155.85% 946.92% -
  Horiz. % 43.74% 176.54% 208.95% -214.12% 472.96% -846.92% 100.00%
NP -7,495 13,374 4,475 11,022 12,691 28,472 6,735 -
  YoY % -156.04% 198.86% -59.40% -13.15% -55.43% 322.75% -
  Horiz. % -111.28% 198.57% 66.44% 163.65% 188.43% 422.75% 100.00%
NP to SH -8,693 6,336 2,825 5,207 6,184 10,772 6,735 -
  YoY % -237.20% 124.28% -45.75% -15.80% -42.59% 59.94% -
  Horiz. % -129.07% 94.08% 41.95% 77.31% 91.82% 159.94% 100.00%
Tax Rate - % 6.23 % 19.02 % -10.83 % 15.79 % -17.59 % 6.95 % -
  YoY % 0.00% -67.25% 275.62% -168.59% 189.77% -353.09% -
  Horiz. % 0.00% 89.64% 273.67% -155.83% 227.19% -253.09% 100.00%
Total Cost 31,787 12,975 21,730 13,194 11,934 -964 -257 -
  YoY % 144.99% -40.29% 64.70% 10.56% 1,337.97% -275.10% -
  Horiz. % -12,368.48% -5,048.64% -8,455.25% -5,133.85% -4,643.58% 375.10% 100.00%
Net Worth 677,266 675,820 658,075 638,586 480,056 432,702 424,167 8.11%
  YoY % 0.21% 2.70% 3.05% 33.02% 10.94% 2.01% -
  Horiz. % 159.67% 159.33% 155.14% 150.55% 113.18% 102.01% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 0 0 0 0 631 11,964 680 -
  YoY % 0.00% 0.00% 0.00% 0.00% -94.72% 1,657.88% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 92.81% 1,757.88% 100.00%
Div Payout % - % - % - % - % 10.22 % 111.07 % 10.11 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -90.80% 998.62% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 101.09% 1,098.62% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 677,266 675,820 658,075 638,586 480,056 432,702 424,167 8.11%
  YoY % 0.21% 2.70% 3.05% 33.02% 10.94% 2.01% -
  Horiz. % 159.67% 159.33% 155.14% 150.55% 113.18% 102.01% 100.00%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 60,180 0.81%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.97% -
  Horiz. % 104.97% 104.97% 104.97% 104.97% 104.97% 104.97% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -30.85 % 50.76 % 17.08 % 45.52 % 51.54 % 103.50 % 103.97 % -
  YoY % -160.78% 197.19% -62.48% -11.68% -50.20% -0.45% -
  Horiz. % -29.67% 48.82% 16.43% 43.78% 49.57% 99.55% 100.00%
ROE -1.28 % 0.94 % 0.43 % 0.82 % 1.29 % 2.49 % 1.59 % -
  YoY % -236.17% 118.60% -47.56% -36.43% -48.19% 56.60% -
  Horiz. % -80.50% 59.12% 27.04% 51.57% 81.13% 156.60% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 38.45 41.71 41.48 38.33 38.98 43.54 10.76 23.63%
  YoY % -7.82% 0.55% 8.22% -1.67% -10.47% 304.65% -
  Horiz. % 357.34% 387.64% 385.50% 356.23% 362.27% 404.65% 100.00%
EPS -13.76 10.03 4.47 8.24 9.79 17.05 11.19 -
  YoY % -237.19% 124.38% -45.75% -15.83% -42.58% 52.37% -
  Horiz. % -122.97% 89.63% 39.95% 73.64% 87.49% 152.37% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 18.94 1.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% -94.72% 1,576.11% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 88.50% 1,676.11% 100.00%
NAPS 10.7210 10.6981 10.4172 10.1087 7.5992 6.8496 7.0483 7.24%
  YoY % 0.21% 2.70% 3.05% 33.02% 10.94% -2.82% -
  Horiz. % 152.11% 151.78% 147.80% 143.42% 107.82% 97.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 38.45 41.71 41.48 38.33 38.98 43.54 10.25 24.64%
  YoY % -7.82% 0.55% 8.22% -1.67% -10.47% 324.78% -
  Horiz. % 375.12% 406.93% 404.68% 373.95% 380.29% 424.78% 100.00%
EPS -13.76 10.03 4.47 8.24 9.79 17.05 10.66 -
  YoY % -237.19% 124.38% -45.75% -15.83% -42.58% 59.94% -
  Horiz. % -129.08% 94.09% 41.93% 77.30% 91.84% 159.94% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 18.94 1.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% -94.72% 1,653.70% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 92.59% 1,753.70% 100.00%
NAPS 10.7210 10.6981 10.4172 10.1087 7.5992 6.8496 6.7145 8.11%
  YoY % 0.21% 2.70% 3.05% 33.02% 10.94% 2.01% -
  Horiz. % 159.67% 159.33% 155.14% 150.55% 113.18% 102.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.3300 4.2000 3.4800 3.1100 3.3800 3.5500 3.0100 -
P/RPS 8.66 10.07 8.39 8.11 8.67 8.15 27.96 -17.74%
  YoY % -14.00% 20.02% 3.45% -6.46% 6.38% -70.85% -
  Horiz. % 30.97% 36.02% 30.01% 29.01% 31.01% 29.15% 100.00%
P/EPS -24.20 41.88 77.82 37.73 34.53 20.82 26.90 -
  YoY % -157.78% -46.18% 106.25% 9.27% 65.85% -22.60% -
  Horiz. % -89.96% 155.69% 289.29% 140.26% 128.36% 77.40% 100.00%
EY -4.13 2.39 1.29 2.65 2.90 4.80 3.72 -
  YoY % -272.80% 85.27% -51.32% -8.62% -39.58% 29.03% -
  Horiz. % -111.02% 64.25% 34.68% 71.24% 77.96% 129.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.30 5.34 0.38 -
  YoY % 0.00% 0.00% 0.00% 0.00% -94.38% 1,305.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 78.95% 1,405.26% 100.00%
P/NAPS 0.31 0.39 0.33 0.31 0.44 0.52 0.43 -5.31%
  YoY % -20.51% 18.18% 6.45% -29.55% -15.38% 20.93% -
  Horiz. % 72.09% 90.70% 76.74% 72.09% 102.33% 120.93% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 28/05/18 31/05/17 26/05/16 29/05/15 23/05/14 30/05/13 -
Price 3.1300 4.1200 3.2100 3.2700 3.1400 3.8000 3.1500 -
P/RPS 8.14 9.88 7.74 8.53 8.06 8.73 29.26 -19.20%
  YoY % -17.61% 27.65% -9.26% 5.83% -7.67% -70.16% -
  Horiz. % 27.82% 33.77% 26.45% 29.15% 27.55% 29.84% 100.00%
P/EPS -22.75 41.08 71.78 39.67 32.08 22.28 28.15 -
  YoY % -155.38% -42.77% 80.94% 23.66% 43.99% -20.85% -
  Horiz. % -80.82% 145.93% 254.99% 140.92% 113.96% 79.15% 100.00%
EY -4.40 2.43 1.39 2.52 3.12 4.49 3.55 -
  YoY % -281.07% 74.82% -44.84% -19.23% -30.51% 26.48% -
  Horiz. % -123.94% 68.45% 39.15% 70.99% 87.89% 126.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.32 4.98 0.36 -
  YoY % 0.00% 0.00% 0.00% 0.00% -93.57% 1,283.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 88.89% 1,383.33% 100.00%
P/NAPS 0.29 0.39 0.31 0.32 0.41 0.55 0.45 -7.06%
  YoY % -25.64% 25.81% -3.12% -21.95% -25.45% 22.22% -
  Horiz. % 64.44% 86.67% 68.89% 71.11% 91.11% 122.22% 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.
 


 

216  185  460  1401 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 XDL 0.150.00 
 ARMADA 0.39+0.005 
 MYEG 1.240.00 
 DGB 0.0650.00 
 AIRASIA 1.16-0.03 
 PWRWELL 0.315+0.015 
 JAG 0.04+0.005 
 HSI-C7Q 0.235+0.025 
Partners & Brokers