[KLUANG] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 22.26%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 27,830 23,441 27,490 24,248 23,945 6,610 7,508 140.08%
PBT 25,309 21,056 28,418 26,864 17,330 6,282 10,538 79.62%
Tax -2,996 -2,290 -2,596 -1,792 4,960 -506 -538 215.16%
NP 22,313 18,765 25,822 25,072 22,290 5,776 10,000 71.00%
-
NP to SH 8,429 6,249 8,092 12,532 10,250 5,776 10,000 -10.79%
-
Tax Rate 11.84% 10.88% 9.14% 6.67% -28.62% 8.05% 5.11% -
Total Cost 5,517 4,676 1,668 -824 1,655 834 -2,492 -
-
Net Worth 445,002 432,702 379,031 426,470 405,132 424,072 409,326 5.74%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 23,929 - - - - -
Div Payout % - - 295.72% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 445,002 432,702 379,031 426,470 405,132 424,072 409,326 5.74%
NOSH 63,171 63,171 63,171 60,173 60,202 60,166 60,168 3.30%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 80.18% 80.05% 93.93% 103.40% 93.09% 87.37% 133.19% -
ROE 1.89% 1.44% 2.13% 2.94% 2.53% 1.36% 2.44% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.05 37.11 43.52 40.30 39.77 10.99 12.48 132.35%
EPS 13.56 10.11 13.22 20.84 17.03 9.60 16.62 -12.71%
DPS 0.00 0.00 37.88 0.00 0.00 0.00 0.00 -
NAPS 7.0443 6.8496 6.00 7.0874 6.7295 7.0483 6.803 2.35%
Adjusted Per Share Value based on latest NOSH - 60,173
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.05 37.11 43.52 38.38 37.90 10.46 11.89 140.00%
EPS 13.56 10.11 13.22 19.84 16.23 9.14 15.83 -9.82%
DPS 0.00 0.00 37.88 0.00 0.00 0.00 0.00 -
NAPS 7.0443 6.8496 6.00 6.7509 6.4132 6.713 6.4796 5.74%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.70 3.55 3.24 3.66 3.13 3.01 2.95 -
P/RPS 8.40 9.57 7.45 9.08 7.87 27.40 23.64 -49.92%
P/EPS 27.73 35.89 25.29 17.57 18.38 31.35 17.75 34.74%
EY 3.61 2.79 3.95 5.69 5.44 3.19 5.63 -25.70%
DY 0.00 0.00 11.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.54 0.52 0.47 0.43 0.43 15.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 23/05/14 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 3.60 3.80 3.36 3.26 3.30 3.15 3.00 -
P/RPS 8.17 10.24 7.72 8.09 8.30 28.67 24.04 -51.39%
P/EPS 26.98 38.41 26.23 15.65 19.38 32.81 18.05 30.82%
EY 3.71 2.60 3.81 6.39 5.16 3.05 5.54 -23.51%
DY 0.00 0.00 11.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.56 0.46 0.49 0.45 0.44 10.37%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment