[KLUANG] QoQ 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- -135.08%
YoY- -117.61%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 7,683 6,062 9,927 1,204 2,140 1,614 1,520 193.65%
PBT 7,493 6,716 8,420 -557 2,032 3,237 2,526 106.04%
Tax -850 -448 5,978 -111 -128 -141 -123 261.53%
NP 6,643 6,268 14,398 -668 1,904 3,096 2,403 96.60%
-
NP to SH 913 3,133 6,085 -668 1,904 3,096 2,403 -47.44%
-
Tax Rate 11.34% 6.67% -71.00% - 6.30% 4.36% 4.87% -
Total Cost 1,040 -206 -4,471 1,872 236 -1,482 -883 -
-
Net Worth 379,031 426,470 404,902 424,167 409,902 404,521 386,834 -1.34%
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 % 1,310.49% - - - - 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 379,031 426,470 404,902 424,167 409,902 404,521 386,834 -1.34%
NOSH 63,171 60,173 60,168 60,180 60,253 60,233 60,225 3.22%
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 86.46% 103.40% 145.04% -55.48% 88.97% 191.82% 158.09% -
ROE 0.24% 0.73% 1.50% -0.16% 0.46% 0.77% 0.62% -
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 12.16 10.07 16.50 2.00 3.55 2.68 2.52 184.73%
EPS 1.47 5.21 10.11 -1.11 3.16 5.14 3.99 -48.51%
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 12.16 9.60 15.71 1.91 3.39 2.55 2.41 193.31%
EPS 1.47 4.96 9.63 -1.06 3.01 4.90 3.80 -46.81%
DPS 18.94 0.00 0.00 0.00 0.00 1.08 0.00 -
NAPS 6.00 6.7509 6.4095 6.7145 6.4887 6.4035 6.1235 -1.34%
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 26.64 36.33 18.97 150.45 83.06 107.11 99.06 -58.23%
P/EPS 224.18 70.29 30.95 -271.17 93.35 55.84 62.66 133.37%
EY 0.45 1.42 3.23 -0.37 1.07 1.79 1.60 -56.97%
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 27.63 32.36 20.00 157.45 84.47 108.60 112.92 -60.77%
P/EPS 232.48 62.61 32.63 -283.78 94.94 56.61 71.43 119.14%
EY 0.43 1.60 3.06 -0.35 1.05 1.77 1.40 -54.37%
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