[KLUANG] QoQ TTM 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- -39.84%
YoY- -22.15%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 24,876 19,333 14,885 6,478 6,738 6,888 7,163 128.80%
PBT 22,072 16,611 13,132 7,238 11,706 10,803 7,431 106.22%
Tax 4,569 5,291 5,598 -503 -510 -606 -664 -
NP 26,641 21,902 18,730 6,735 11,196 10,197 6,767 148.70%
-
NP to SH 9,463 10,454 10,417 6,735 11,196 10,197 6,767 24.97%
-
Tax Rate -20.70% -31.85% -42.63% 6.95% 4.36% 5.61% 8.94% -
Total Cost -1,765 -2,569 -3,845 -257 -4,458 -3,309 396 -
-
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 - 1,132 680 680 680 686 569.02%
Div Payout % 126.44% - 10.87% 10.11% 6.08% 6.67% 10.14% -
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 107.10% 113.29% 125.83% 103.97% 166.16% 148.04% 94.47% -
ROE 2.50% 2.45% 2.57% 1.59% 2.73% 2.52% 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 39.38 32.13 24.74 10.76 11.18 11.44 11.89 121.70%
EPS 14.98 17.37 17.31 11.19 18.58 16.93 11.24 21.04%
DPS 18.94 0.00 1.88 1.13 1.13 1.13 1.13 551.58%
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 39.38 30.60 23.56 10.25 10.67 10.90 11.34 128.80%
EPS 14.98 16.55 16.49 10.66 17.72 16.14 10.71 24.99%
DPS 18.94 0.00 1.79 1.08 1.08 1.08 1.09 567.38%
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 8.23 11.39 12.65 27.96 26.38 25.10 21.02 -46.38%
P/EPS 21.63 21.07 18.08 26.90 15.88 16.95 22.25 -1.86%
EY 4.62 4.75 5.53 3.72 6.30 5.90 4.49 1.91%
DY 5.85 0.00 0.60 0.38 0.38 0.39 0.45 450.30%
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 8.53 10.15 13.34 29.26 26.83 25.45 23.96 -49.67%
P/EPS 22.43 18.76 19.06 28.15 16.15 17.19 25.36 -7.83%
EY 4.46 5.33 5.25 3.55 6.19 5.82 3.94 8.59%
DY 5.64 0.00 0.57 0.36 0.38 0.39 0.40 480.83%
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