[KLUANG] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 79.84%
YoY- -17.77%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 14,376 11,171 5,245 27,830 17,581 13,745 6,062 77.92%
PBT 5,553 6,867 5,687 25,309 15,792 14,209 6,716 -11.91%
Tax -1,101 -832 -337 -2,996 -1,718 -1,298 -448 82.21%
NP 4,452 6,035 5,350 22,313 14,074 12,911 6,268 -20.40%
-
NP to SH 2,442 3,163 2,226 8,429 4,687 4,046 3,133 -15.31%
-
Tax Rate 19.83% 12.12% 5.93% 11.84% 10.88% 9.14% 6.67% -
Total Cost 9,924 5,136 -105 5,517 3,507 834 -206 -
-
Net Worth 480,056 463,587 457,232 445,002 432,702 379,031 426,470 8.21%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 631 - - - 11,964 - -
Div Payout % - 19.97% - - - 295.72% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 480,056 463,587 457,232 445,002 432,702 379,031 426,470 8.21%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 60,173 3.29%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 30.97% 54.02% 102.00% 80.18% 80.05% 93.93% 103.40% -
ROE 0.51% 0.68% 0.49% 1.89% 1.08% 1.07% 0.73% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 22.76 17.68 8.30 44.05 27.83 21.76 10.07 72.31%
EPS 3.87 5.01 3.52 13.56 7.58 6.61 5.21 -17.99%
DPS 0.00 1.00 0.00 0.00 0.00 18.94 0.00 -
NAPS 7.5992 7.3385 7.2379 7.0443 6.8496 6.00 7.0874 4.76%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 22.76 17.68 8.30 44.05 27.83 21.76 9.60 77.89%
EPS 3.87 5.01 3.52 13.56 7.58 6.61 4.96 -15.26%
DPS 0.00 1.00 0.00 0.00 0.00 18.94 0.00 -
NAPS 7.5992 7.3385 7.2379 7.0443 6.8496 6.00 6.7509 8.21%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.38 2.90 3.80 3.70 3.55 3.24 3.66 -
P/RPS 14.85 16.40 45.77 8.40 12.76 14.89 36.33 -44.95%
P/EPS 87.44 57.92 107.84 27.73 47.85 50.59 70.29 15.68%
EY 1.14 1.73 0.93 3.61 2.09 1.98 1.42 -13.63%
DY 0.00 0.34 0.00 0.00 0.00 5.85 0.00 -
P/NAPS 0.44 0.40 0.53 0.53 0.52 0.54 0.52 -10.54%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 17/02/15 27/11/14 28/08/14 23/05/14 27/02/14 29/11/13 -
Price 3.14 3.42 3.30 3.60 3.80 3.36 3.26 -
P/RPS 13.80 19.34 39.75 8.17 13.65 15.44 32.36 -43.37%
P/EPS 81.23 68.30 93.65 26.98 51.22 52.46 62.61 18.97%
EY 1.23 1.46 1.07 3.71 1.95 1.91 1.60 -16.09%
DY 0.00 0.29 0.00 0.00 0.00 5.64 0.00 -
P/NAPS 0.41 0.47 0.46 0.51 0.55 0.56 0.46 -7.39%

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