[KLUANG] QoQ 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- -48.51%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 10,249 3,836 7,683 6,062 9,927 1,204 2,140 184.94%
PBT 9,517 1,583 7,493 6,716 8,420 -557 2,032 180.72%
Tax -1,278 -420 -850 -448 5,978 -111 -128 365.63%
NP 8,239 1,163 6,643 6,268 14,398 -668 1,904 166.25%
-
NP to SH 3,742 641 913 3,133 6,085 -668 1,904 57.09%
-
Tax Rate 13.43% 26.53% 11.34% 6.67% -71.00% - 6.30% -
Total Cost 2,010 2,673 1,040 -206 -4,471 1,872 236 318.69%
-
Net Worth 445,002 432,702 379,031 426,470 404,902 424,167 409,902 5.64%
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 % - - 1,310.49% - - - - -
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 445,002 432,702 379,031 426,470 404,902 424,167 409,902 5.64%
NOSH 63,171 63,171 63,171 60,173 60,168 60,180 60,253 3.21%
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 80.39% 30.32% 86.46% 103.40% 145.04% -55.48% 88.97% -
ROE 0.84% 0.15% 0.24% 0.73% 1.50% -0.16% 0.46% -
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 16.22 6.07 12.16 10.07 16.50 2.00 3.55 176.11%
EPS 5.92 1.01 1.47 5.21 10.11 -1.11 3.16 52.14%
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 16.49 6.17 12.36 9.75 15.97 1.94 3.44 185.11%
EPS 6.02 1.03 1.47 5.04 9.79 -1.07 3.06 57.20%
DPS 0.00 0.00 19.25 0.00 0.00 0.00 0.00 -
NAPS 7.1585 6.9606 6.0973 6.8604 6.5134 6.8233 6.5938 5.64%
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 22.81 58.46 26.64 36.33 18.97 150.45 83.06 -57.85%
P/EPS 62.46 349.86 224.18 70.29 30.95 -271.17 93.35 -23.55%
EY 1.60 0.29 0.45 1.42 3.23 -0.37 1.07 30.86%
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 22.19 62.58 27.63 32.36 20.00 157.45 84.47 -59.08%
P/EPS 60.77 374.50 232.48 62.61 32.63 -283.78 94.94 -25.78%
EY 1.65 0.27 0.43 1.60 3.06 -0.35 1.05 35.27%
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