[KLUANG] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 102.66%
YoY- -99.58%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 25,316 24,593 24,216 24,516 24,149 24,448 24,625 1.85%
PBT 13,142 5,413 9,945 -555 -3,252 10,162 15,070 -8.69%
Tax -705 -350 1,077 805 568 198 -2,379 -55.45%
NP 12,437 5,063 11,022 250 -2,684 10,360 12,691 -1.33%
-
NP to SH 6,907 2,966 5,207 32 -1,205 4,965 6,184 7.62%
-
Tax Rate 5.36% 6.47% -10.83% - - -1.95% 15.79% -
Total Cost 12,879 19,530 13,194 24,266 26,833 14,088 11,934 5.19%
-
Net Worth 631,719 629,502 638,586 642,029 651,543 636,141 480,056 20.02%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - 631 -
Div Payout % - - - - - - 10.22% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 631,719 629,502 638,586 642,029 651,543 636,141 480,056 20.02%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 49.13% 20.59% 45.52% 1.02% -11.11% 42.38% 51.54% -
ROE 1.09% 0.47% 0.82% 0.00% -0.18% 0.78% 1.29% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 40.07 38.93 38.33 38.81 38.23 38.70 38.98 1.85%
EPS 10.93 4.70 8.24 0.05 -1.91 7.86 9.79 7.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 10.00 9.9649 10.1087 10.1632 10.3138 10.07 7.5992 20.02%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 40.72 39.56 38.95 39.44 38.85 39.33 39.61 1.85%
EPS 11.11 4.77 8.38 0.05 -1.94 7.99 9.95 7.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.02 -
NAPS 10.1621 10.1264 10.2726 10.3279 10.481 10.2332 7.7224 20.02%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.22 3.00 3.11 3.34 3.13 3.12 3.38 -
P/RPS 8.03 7.71 8.11 8.61 8.19 8.06 8.67 -4.97%
P/EPS 29.45 63.90 37.73 6,593.58 -164.09 39.70 34.53 -10.03%
EY 3.40 1.57 2.65 0.02 -0.61 2.52 2.90 11.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
P/NAPS 0.32 0.30 0.31 0.33 0.30 0.31 0.44 -19.08%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 26/05/16 26/02/16 17/11/15 28/08/15 29/05/15 -
Price 3.16 3.19 3.27 3.11 3.40 2.92 3.14 -
P/RPS 7.89 8.19 8.53 8.01 8.89 7.55 8.06 -1.40%
P/EPS 28.90 67.94 39.67 6,139.53 -178.24 37.15 32.08 -6.70%
EY 3.46 1.47 2.52 0.02 -0.56 2.69 3.12 7.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
P/NAPS 0.32 0.32 0.32 0.31 0.33 0.29 0.41 -15.19%

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