[KLUANG] YoY Annualized 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- 77.46%
YoY- 51.47%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 24,593 24,448 27,830 23,945 7,163 7,577 6,410 25.09%
PBT 5,413 10,162 25,309 17,330 7,431 16,022 8,707 -7.60%
Tax -350 198 -2,996 4,960 -664 -761 -196 10.13%
NP 5,063 10,360 22,313 22,290 6,767 15,261 8,511 -8.28%
-
NP to SH 2,917 4,836 8,429 10,250 6,767 15,261 8,511 -16.33%
-
Tax Rate 6.47% -1.95% 11.84% -28.62% 8.94% 4.75% 2.25% -
Total Cost 19,530 14,088 5,517 1,655 396 -7,684 -2,101 -
-
Net Worth 629,192 643,122 445,002 405,132 386,700 391,945 376,855 8.90%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 629,192 643,122 445,002 405,132 386,700 391,945 376,855 8.90%
NOSH 63,171 63,171 63,171 60,202 60,204 60,201 60,190 0.80%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 20.59% 42.38% 80.18% 93.09% 94.47% 201.41% 132.78% -
ROE 0.46% 0.75% 1.89% 2.53% 1.75% 3.89% 2.26% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 38.93 38.70 44.05 39.77 11.90 12.59 10.65 24.09%
EPS 4.62 7.66 13.56 17.03 11.24 25.35 14.14 -16.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.96 10.1805 7.0443 6.7295 6.4231 6.5106 6.261 8.03%
Adjusted Per Share Value based on latest NOSH - 60,168
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 39.56 39.33 44.77 38.52 11.52 12.19 10.31 25.09%
EPS 4.69 7.78 13.56 16.49 10.89 24.55 13.69 -16.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.1214 10.3455 7.1585 6.5171 6.2206 6.305 6.0622 8.91%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.00 3.12 3.70 3.13 2.50 2.61 1.88 -
P/RPS 7.71 8.06 8.40 7.87 21.01 20.74 17.65 -12.88%
P/EPS 64.97 40.76 27.73 18.38 22.24 10.30 13.30 30.22%
EY 1.54 2.45 3.61 5.44 4.50 9.71 7.52 -23.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.53 0.47 0.39 0.40 0.30 0.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 28/08/14 30/08/13 28/08/12 25/08/11 27/08/10 -
Price 3.19 2.92 3.60 3.30 2.85 2.50 2.25 -
P/RPS 8.19 7.55 8.17 8.30 23.95 19.86 21.13 -14.59%
P/EPS 69.08 38.14 26.98 19.38 25.36 9.86 15.91 27.69%
EY 1.45 2.62 3.71 5.16 3.94 10.14 6.28 -21.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.51 0.49 0.44 0.38 0.36 -1.94%

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