[KLUANG] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 136.61%
YoY- 51.47%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 17,581 13,745 6,062 23,945 4,958 3,754 1,614 392.10%
PBT 15,792 14,209 6,716 17,330 4,712 5,269 3,237 187.92%
Tax -1,718 -1,298 -448 4,960 -380 -269 -141 430.31%
NP 14,074 12,911 6,268 22,290 4,332 5,000 3,096 174.67%
-
NP to SH 4,687 4,046 3,133 10,250 4,332 5,000 3,096 31.87%
-
Tax Rate 10.88% 9.14% 6.67% -28.62% 8.06% 5.11% 4.36% -
Total Cost 3,507 834 -206 1,655 626 -1,246 -1,482 -
-
Net Worth 432,702 379,031 426,470 405,132 424,072 409,326 404,521 4.59%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 11,964 - - - - 680 -
Div Payout % - 295.72% - - - - 21.98% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 432,702 379,031 426,470 405,132 424,072 409,326 404,521 4.59%
NOSH 63,171 63,171 60,173 60,202 60,166 60,168 60,233 3.22%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 80.05% 93.93% 103.40% 93.09% 87.37% 133.19% 191.82% -
ROE 1.08% 1.07% 0.73% 2.53% 1.02% 1.22% 0.77% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.83 21.76 10.07 39.77 8.24 6.24 2.68 376.65%
EPS 7.58 6.61 5.21 17.03 7.20 8.31 5.14 29.59%
DPS 0.00 18.94 0.00 0.00 0.00 0.00 1.13 -
NAPS 6.8496 6.00 7.0874 6.7295 7.0483 6.803 6.7159 1.32%
Adjusted Per Share Value based on latest NOSH - 60,168
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 28.28 22.11 9.75 38.52 7.98 6.04 2.60 391.62%
EPS 7.54 6.51 5.04 16.49 6.97 8.04 4.98 31.88%
DPS 0.00 19.25 0.00 0.00 0.00 0.00 1.09 -
NAPS 6.9606 6.0973 6.8604 6.5171 6.8218 6.5846 6.5073 4.59%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.55 3.24 3.66 3.13 3.01 2.95 2.87 -
P/RPS 12.76 14.89 36.33 7.87 36.53 47.28 107.11 -75.82%
P/EPS 47.85 50.59 70.29 18.38 41.81 35.50 55.84 -9.79%
EY 2.09 1.98 1.42 5.44 2.39 2.82 1.79 10.89%
DY 0.00 5.85 0.00 0.00 0.00 0.00 0.39 -
P/NAPS 0.52 0.54 0.52 0.47 0.43 0.43 0.43 13.52%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 21/11/12 -
Price 3.80 3.36 3.26 3.30 3.15 3.00 2.91 -
P/RPS 13.65 15.44 32.36 8.30 38.23 48.08 108.60 -74.93%
P/EPS 51.22 52.46 62.61 19.38 43.75 36.10 56.61 -6.45%
EY 1.95 1.91 1.60 5.16 2.29 2.77 1.77 6.67%
DY 0.00 5.64 0.00 0.00 0.00 0.00 0.39 -
P/NAPS 0.55 0.56 0.46 0.49 0.45 0.44 0.43 17.84%

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