[KLUANG] QoQ 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- 1010.93%
YoY- 153.23%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 3,836 7,683 6,062 9,927 1,204 2,140 1,614 78.18%
PBT 1,583 7,493 6,716 8,420 -557 2,032 3,237 -37.95%
Tax -420 -850 -448 5,978 -111 -128 -141 107.16%
NP 1,163 6,643 6,268 14,398 -668 1,904 3,096 -47.96%
-
NP to SH 641 913 3,133 6,085 -668 1,904 3,096 -65.03%
-
Tax Rate 26.53% 11.34% 6.67% -71.00% - 6.30% 4.36% -
Total Cost 2,673 1,040 -206 -4,471 1,872 236 -1,482 -
-
Net Worth 432,702 379,031 426,470 404,902 424,167 409,902 404,521 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 % - 1,310.49% - - - - 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 432,702 379,031 426,470 404,902 424,167 409,902 404,521 4.59%
NOSH 63,171 63,171 60,173 60,168 60,180 60,253 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 30.32% 86.46% 103.40% 145.04% -55.48% 88.97% 191.82% -
ROE 0.15% 0.24% 0.73% 1.50% -0.16% 0.46% 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 6.07 12.16 10.07 16.50 2.00 3.55 2.68 72.55%
EPS 1.01 1.47 5.21 10.11 -1.11 3.16 5.14 -66.23%
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 6.07 12.16 9.60 15.71 1.91 3.39 2.55 78.37%
EPS 1.01 1.47 4.96 9.63 -1.06 3.01 4.90 -65.13%
DPS 0.00 18.94 0.00 0.00 0.00 0.00 1.08 -
NAPS 6.8496 6.00 6.7509 6.4095 6.7145 6.4887 6.4035 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 58.46 26.64 36.33 18.97 150.45 83.06 107.11 -33.23%
P/EPS 349.86 224.18 70.29 30.95 -271.17 93.35 55.84 240.23%
EY 0.29 0.45 1.42 3.23 -0.37 1.07 1.79 -70.31%
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 62.58 27.63 32.36 20.00 157.45 84.47 108.60 -30.77%
P/EPS 374.50 232.48 62.61 32.63 -283.78 94.94 56.61 252.80%
EY 0.27 0.43 1.60 3.06 -0.35 1.05 1.77 -71.48%
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