[KLUANG] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -48.53%
YoY- -47.9%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 22,478 19,784 24,448 19,168 22,342 20,980 27,830 -13.23%
PBT -7,700 -30,908 10,162 7,404 13,734 22,748 25,309 -
Tax -450 132 198 -1,468 -1,664 -1,348 -2,996 -71.64%
NP -8,150 -30,776 10,360 5,936 12,070 21,400 22,313 -
-
NP to SH -3,632 -15,776 4,836 3,256 6,326 8,904 8,429 -
-
Tax Rate - - -1.95% 19.83% 12.12% 5.93% 11.84% -
Total Cost 30,628 50,560 14,088 13,232 10,272 -420 5,517 212.55%
-
Net Worth 642,029 651,543 643,122 480,056 463,587 457,232 445,002 27.59%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 1,263 - - -
Div Payout % - - - - 19.97% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 642,029 651,543 643,122 480,056 463,587 457,232 445,002 27.59%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -36.26% -155.56% 42.38% 30.97% 54.02% 102.00% 80.18% -
ROE -0.57% -2.42% 0.75% 0.68% 1.36% 1.95% 1.89% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.58 31.32 38.70 30.34 35.37 33.21 44.05 -13.23%
EPS -5.74 -24.96 7.66 5.16 10.02 14.08 13.56 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 10.1632 10.3138 10.1805 7.5992 7.3385 7.2379 7.0443 27.59%
Adjusted Per Share Value based on latest NOSH - 63,171
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 36.16 31.83 39.33 30.83 35.94 33.75 44.77 -13.23%
EPS -5.84 -25.38 7.78 5.24 10.18 14.32 13.56 -
DPS 0.00 0.00 0.00 0.00 2.03 0.00 0.00 -
NAPS 10.3279 10.481 10.3455 7.7224 7.4575 7.3552 7.1585 27.59%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.34 3.13 3.12 3.38 2.90 3.80 3.70 -
P/RPS 9.39 9.99 8.06 11.14 8.20 11.44 8.40 7.68%
P/EPS -58.09 -12.53 40.76 65.58 28.96 26.96 27.73 -
EY -1.72 -7.98 2.45 1.52 3.45 3.71 3.61 -
DY 0.00 0.00 0.00 0.00 0.69 0.00 0.00 -
P/NAPS 0.33 0.30 0.31 0.44 0.40 0.53 0.53 -27.02%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 17/11/15 28/08/15 29/05/15 17/02/15 27/11/14 28/08/14 -
Price 3.11 3.40 2.92 3.14 3.42 3.30 3.60 -
P/RPS 8.74 10.86 7.55 10.35 9.67 9.94 8.17 4.58%
P/EPS -54.09 -13.61 38.14 60.92 34.15 23.41 26.98 -
EY -1.85 -7.35 2.62 1.64 2.93 4.27 3.71 -
DY 0.00 0.00 0.00 0.00 0.58 0.00 0.00 -
P/NAPS 0.31 0.33 0.29 0.41 0.47 0.46 0.51 -28.17%

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