[KLUANG] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -69.43%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 27,830 17,581 13,745 6,062 23,945 4,958 3,754 281.59%
PBT 25,309 15,792 14,209 6,716 17,330 4,712 5,269 185.50%
Tax -2,996 -1,718 -1,298 -448 4,960 -380 -269 400.92%
NP 22,313 14,074 12,911 6,268 22,290 4,332 5,000 171.79%
-
NP to SH 8,429 4,687 4,046 3,133 10,250 4,332 5,000 41.78%
-
Tax Rate 11.84% 10.88% 9.14% 6.67% -28.62% 8.06% 5.11% -
Total Cost 5,517 3,507 834 -206 1,655 626 -1,246 -
-
Net Worth 445,002 432,702 379,031 426,470 405,132 424,072 409,326 5.74%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 11,964 - - - - -
Div Payout % - - 295.72% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 445,002 432,702 379,031 426,470 405,132 424,072 409,326 5.74%
NOSH 63,171 63,171 63,171 60,173 60,202 60,166 60,168 3.30%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 80.18% 80.05% 93.93% 103.40% 93.09% 87.37% 133.19% -
ROE 1.89% 1.08% 1.07% 0.73% 2.53% 1.02% 1.22% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.05 27.83 21.76 10.07 39.77 8.24 6.24 269.31%
EPS 13.56 7.58 6.61 5.21 17.03 7.20 8.31 38.72%
DPS 0.00 0.00 18.94 0.00 0.00 0.00 0.00 -
NAPS 7.0443 6.8496 6.00 7.0874 6.7295 7.0483 6.803 2.35%
Adjusted Per Share Value based on latest NOSH - 60,173
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.77 28.28 22.11 9.75 38.52 7.98 6.04 281.55%
EPS 13.56 7.54 6.51 5.04 16.49 6.97 8.04 41.82%
DPS 0.00 0.00 19.25 0.00 0.00 0.00 0.00 -
NAPS 7.1585 6.9606 6.0973 6.8604 6.5171 6.8218 6.5846 5.74%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.70 3.55 3.24 3.66 3.13 3.01 2.95 -
P/RPS 8.40 12.76 14.89 36.33 7.87 36.53 47.28 -68.49%
P/EPS 27.73 47.85 50.59 70.29 18.38 41.81 35.50 -15.22%
EY 3.61 2.09 1.98 1.42 5.44 2.39 2.82 17.95%
DY 0.00 0.00 5.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.54 0.52 0.47 0.43 0.43 15.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 23/05/14 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 3.60 3.80 3.36 3.26 3.30 3.15 3.00 -
P/RPS 8.17 13.65 15.44 32.36 8.30 38.23 48.08 -69.42%
P/EPS 26.98 51.22 52.46 62.61 19.38 43.75 36.10 -17.68%
EY 3.71 1.95 1.91 1.60 5.16 2.29 2.77 21.57%
DY 0.00 0.00 5.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.56 0.46 0.49 0.45 0.44 10.37%

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