[KLUANG] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -42.24%
YoY- -0.73%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 27,490 24,248 23,945 6,610 7,508 6,456 7,163 144.52%
PBT 28,418 26,864 17,330 6,282 10,538 12,948 7,431 143.95%
Tax -2,596 -1,792 4,960 -506 -538 -564 -664 147.55%
NP 25,822 25,072 22,290 5,776 10,000 12,384 6,767 143.59%
-
NP to SH 8,092 12,532 10,250 5,776 10,000 12,384 6,767 12.62%
-
Tax Rate 9.14% 6.67% -28.62% 8.05% 5.11% 4.36% 8.94% -
Total Cost 1,668 -824 1,655 834 -2,492 -5,928 396 160.13%
-
Net Worth 379,031 426,470 405,132 424,072 409,326 404,521 386,700 -1.32%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 23,929 - - - - 2,722 - -
Div Payout % 295.72% - - - - 21.98% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 379,031 426,470 405,132 424,072 409,326 404,521 386,700 -1.32%
NOSH 63,171 60,173 60,202 60,166 60,168 60,233 60,204 3.25%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 93.93% 103.40% 93.09% 87.37% 133.19% 191.82% 94.47% -
ROE 2.13% 2.94% 2.53% 1.36% 2.44% 3.06% 1.75% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.52 40.30 39.77 10.99 12.48 10.72 11.90 136.81%
EPS 13.22 20.84 17.03 9.60 16.62 20.56 11.24 11.39%
DPS 37.88 0.00 0.00 0.00 0.00 4.52 0.00 -
NAPS 6.00 7.0874 6.7295 7.0483 6.803 6.7159 6.4231 -4.42%
Adjusted Per Share Value based on latest NOSH - 60,180
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 44.22 39.01 38.52 10.63 12.08 10.39 11.52 144.55%
EPS 13.02 20.16 16.49 9.29 16.09 19.92 10.89 12.61%
DPS 38.49 0.00 0.00 0.00 0.00 4.38 0.00 -
NAPS 6.0973 6.8604 6.5171 6.8218 6.5846 6.5073 6.2206 -1.32%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.24 3.66 3.13 3.01 2.95 2.87 2.50 -
P/RPS 7.45 9.08 7.87 27.40 23.64 26.78 21.01 -49.80%
P/EPS 25.29 17.57 18.38 31.35 17.75 13.96 22.24 8.92%
EY 3.95 5.69 5.44 3.19 5.63 7.16 4.50 -8.30%
DY 11.69 0.00 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 0.54 0.52 0.47 0.43 0.43 0.43 0.39 24.15%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 21/11/12 28/08/12 -
Price 3.36 3.26 3.30 3.15 3.00 2.91 2.85 -
P/RPS 7.72 8.09 8.30 28.67 24.04 27.15 23.95 -52.89%
P/EPS 26.23 15.65 19.38 32.81 18.05 14.15 25.36 2.26%
EY 3.81 6.39 5.16 3.05 5.54 7.07 3.94 -2.20%
DY 11.27 0.00 0.00 0.00 0.00 1.55 0.00 -
P/NAPS 0.56 0.46 0.49 0.45 0.44 0.43 0.44 17.39%

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