[KLUANG] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -426.22%
YoY- -277.18%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 24,593 18,858 22,478 19,784 24,448 19,168 22,342 6.61%
PBT 5,413 7,114 -7,700 -30,908 10,162 7,404 13,734 -46.27%
Tax -350 -296 -450 132 198 -1,468 -1,664 -64.66%
NP 5,063 6,818 -8,150 -30,776 10,360 5,936 12,070 -43.99%
-
NP to SH 2,917 3,513 -3,632 -15,776 4,836 3,256 6,326 -40.34%
-
Tax Rate 6.47% 4.16% - - -1.95% 19.83% 12.12% -
Total Cost 19,530 12,040 30,628 50,560 14,088 13,232 10,272 53.53%
-
Net Worth 629,192 638,586 642,029 651,543 643,122 480,056 463,587 22.60%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 1,263 -
Div Payout % - - - - - - 19.97% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 629,192 638,586 642,029 651,543 643,122 480,056 463,587 22.60%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 20.59% 36.16% -36.26% -155.56% 42.38% 30.97% 54.02% -
ROE 0.46% 0.55% -0.57% -2.42% 0.75% 0.68% 1.36% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 38.93 29.85 35.58 31.32 38.70 30.34 35.37 6.60%
EPS 4.62 5.56 -5.74 -24.96 7.66 5.16 10.02 -40.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 9.96 10.1087 10.1632 10.3138 10.1805 7.5992 7.3385 22.60%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 39.56 30.34 36.16 31.83 39.33 30.83 35.94 6.61%
EPS 4.69 5.65 -5.84 -25.38 7.78 5.24 10.18 -40.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.03 -
NAPS 10.1214 10.2726 10.3279 10.481 10.3455 7.7224 7.4575 22.60%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.00 3.11 3.34 3.13 3.12 3.38 2.90 -
P/RPS 7.71 10.42 9.39 9.99 8.06 11.14 8.20 -4.02%
P/EPS 64.97 55.92 -58.09 -12.53 40.76 65.58 28.96 71.45%
EY 1.54 1.79 -1.72 -7.98 2.45 1.52 3.45 -41.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
P/NAPS 0.30 0.31 0.33 0.30 0.31 0.44 0.40 -17.46%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 26/05/16 26/02/16 17/11/15 28/08/15 29/05/15 17/02/15 -
Price 3.19 3.27 3.11 3.40 2.92 3.14 3.42 -
P/RPS 8.19 10.95 8.74 10.86 7.55 10.35 9.67 -10.49%
P/EPS 69.08 58.80 -54.09 -13.61 38.14 60.92 34.15 60.01%
EY 1.45 1.70 -1.85 -7.35 2.62 1.64 2.93 -37.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.58 -
P/NAPS 0.32 0.32 0.31 0.33 0.29 0.41 0.47 -22.62%

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