[KLUANG] QoQ Cumulative 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- -13.36%
YoY- -0.73%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 13,745 6,062 23,945 4,958 3,754 1,614 7,163 54.23%
PBT 14,209 6,716 17,330 4,712 5,269 3,237 7,431 53.87%
Tax -1,298 -448 4,960 -380 -269 -141 -664 56.14%
NP 12,911 6,268 22,290 4,332 5,000 3,096 6,767 53.64%
-
NP to SH 4,046 3,133 10,250 4,332 5,000 3,096 6,767 -28.96%
-
Tax Rate 9.14% 6.67% -28.62% 8.06% 5.11% 4.36% 8.94% -
Total Cost 834 -206 1,655 626 -1,246 -1,482 396 64.08%
-
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 11,964 - - - - 680 - -
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 1.07% 0.73% 2.53% 1.02% 1.22% 0.77% 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 21.76 10.07 39.77 8.24 6.24 2.68 11.90 49.37%
EPS 6.61 5.21 17.03 7.20 8.31 5.14 11.24 -29.73%
DPS 18.94 0.00 0.00 0.00 0.00 1.13 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 22.11 9.75 38.52 7.98 6.04 2.60 11.52 54.25%
EPS 6.51 5.04 16.49 6.97 8.04 4.98 10.89 -28.96%
DPS 19.25 0.00 0.00 0.00 0.00 1.09 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 14.89 36.33 7.87 36.53 47.28 107.11 21.01 -20.46%
P/EPS 50.59 70.29 18.38 41.81 35.50 55.84 22.24 72.70%
EY 1.98 1.42 5.44 2.39 2.82 1.79 4.50 -42.06%
DY 5.85 0.00 0.00 0.00 0.00 0.39 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 15.44 32.36 8.30 38.23 48.08 108.60 23.95 -25.31%
P/EPS 52.46 62.61 19.38 43.75 36.10 56.61 25.36 62.13%
EY 1.91 1.60 5.16 2.29 2.77 1.77 3.94 -38.20%
DY 5.64 0.00 0.00 0.00 0.00 0.39 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