[KLUANG] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -35.43%
YoY- -19.08%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 20,980 27,830 23,441 27,490 24,248 23,945 6,610 115.82%
PBT 22,748 25,309 21,056 28,418 26,864 17,330 6,282 135.62%
Tax -1,348 -2,996 -2,290 -2,596 -1,792 4,960 -506 92.05%
NP 21,400 22,313 18,765 25,822 25,072 22,290 5,776 139.24%
-
NP to SH 8,904 8,429 6,249 8,092 12,532 10,250 5,776 33.41%
-
Tax Rate 5.93% 11.84% 10.88% 9.14% 6.67% -28.62% 8.05% -
Total Cost -420 5,517 4,676 1,668 -824 1,655 834 -
-
Net Worth 457,232 445,002 432,702 379,031 426,470 405,132 424,072 5.14%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 23,929 - - - -
Div Payout % - - - 295.72% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 457,232 445,002 432,702 379,031 426,470 405,132 424,072 5.14%
NOSH 63,171 63,171 63,171 63,171 60,173 60,202 60,166 3.29%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 102.00% 80.18% 80.05% 93.93% 103.40% 93.09% 87.37% -
ROE 1.95% 1.89% 1.44% 2.13% 2.94% 2.53% 1.36% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 33.21 44.05 37.11 43.52 40.30 39.77 10.99 108.87%
EPS 14.08 13.56 10.11 13.22 20.84 17.03 9.60 29.05%
DPS 0.00 0.00 0.00 37.88 0.00 0.00 0.00 -
NAPS 7.2379 7.0443 6.8496 6.00 7.0874 6.7295 7.0483 1.78%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 33.75 44.77 37.71 44.22 39.01 38.52 10.63 115.86%
EPS 14.32 13.56 10.05 13.02 20.16 16.49 9.29 33.40%
DPS 0.00 0.00 0.00 38.49 0.00 0.00 0.00 -
NAPS 7.3552 7.1585 6.9606 6.0973 6.8604 6.5171 6.8218 5.14%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.80 3.70 3.55 3.24 3.66 3.13 3.01 -
P/RPS 11.44 8.40 9.57 7.45 9.08 7.87 27.40 -44.10%
P/EPS 26.96 27.73 35.89 25.29 17.57 18.38 31.35 -9.55%
EY 3.71 3.61 2.79 3.95 5.69 5.44 3.19 10.58%
DY 0.00 0.00 0.00 11.69 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.52 0.54 0.52 0.47 0.43 14.94%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 23/05/14 27/02/14 29/11/13 30/08/13 30/05/13 -
Price 3.30 3.60 3.80 3.36 3.26 3.30 3.15 -
P/RPS 9.94 8.17 10.24 7.72 8.09 8.30 28.67 -50.61%
P/EPS 23.41 26.98 38.41 26.23 15.65 19.38 32.81 -20.13%
EY 4.27 3.71 2.60 3.81 6.39 5.16 3.05 25.12%
DY 0.00 0.00 0.00 11.27 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.55 0.56 0.46 0.49 0.45 1.47%

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