[KLUANG] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 83.01%
YoY- 1026.95%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 19,784 20,980 24,248 6,456 7,556 5,284 5,520 23.69%
PBT -30,908 22,748 26,864 12,948 -540 18,268 10,164 -
Tax 132 -1,348 -1,792 -564 -796 -660 -340 -
NP -30,776 21,400 25,072 12,384 -1,336 17,608 9,824 -
-
NP to SH -15,776 8,904 12,532 12,384 -1,336 17,608 9,824 -
-
Tax Rate - 5.93% 6.67% 4.36% - 3.61% 3.35% -
Total Cost 50,560 -420 -824 -5,928 8,892 -12,324 -4,304 -
-
Net Worth 651,543 457,232 426,470 404,521 373,685 379,372 355,156 10.63%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 2,722 2,744 - - -
Div Payout % - - - 21.98% 0.00% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 651,543 457,232 426,470 404,521 373,685 379,372 355,156 10.63%
NOSH 63,171 63,171 60,173 60,233 60,727 60,218 60,196 0.80%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -155.56% 102.00% 103.40% 191.82% -17.68% 333.23% 177.97% -
ROE -2.42% 1.95% 2.94% 3.06% -0.36% 4.64% 2.77% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 31.32 33.21 40.30 10.72 12.44 8.77 9.17 22.70%
EPS -24.96 14.08 20.84 20.56 -2.20 29.24 16.32 -
DPS 0.00 0.00 0.00 4.52 4.52 0.00 0.00 -
NAPS 10.3138 7.2379 7.0874 6.7159 6.1535 6.2999 5.90 9.75%
Adjusted Per Share Value based on latest NOSH - 60,233
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 31.83 33.75 39.01 10.39 12.15 8.50 8.88 23.69%
EPS -25.38 14.32 20.16 19.92 -2.15 28.32 15.80 -
DPS 0.00 0.00 0.00 4.38 4.42 0.00 0.00 -
NAPS 10.481 7.3552 6.8604 6.5073 6.0112 6.1027 5.7132 10.63%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.13 3.80 3.66 2.87 2.40 2.20 2.28 -
P/RPS 9.99 11.44 9.08 26.78 19.29 25.07 24.86 -14.09%
P/EPS -12.53 26.96 17.57 13.96 -109.09 7.52 13.97 -
EY -7.98 3.71 5.69 7.16 -0.92 13.29 7.16 -
DY 0.00 0.00 0.00 1.57 1.88 0.00 0.00 -
P/NAPS 0.30 0.53 0.52 0.43 0.39 0.35 0.39 -4.27%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 27/11/14 29/11/13 21/11/12 24/11/11 30/11/10 24/11/09 -
Price 3.40 3.30 3.26 2.91 2.58 2.87 2.01 -
P/RPS 10.86 9.94 8.09 27.15 20.74 32.71 21.92 -11.04%
P/EPS -13.61 23.41 15.65 14.15 -117.27 9.82 12.32 -
EY -7.35 4.27 6.39 7.07 -0.85 10.19 8.12 -
DY 0.00 0.00 0.00 1.55 1.75 0.00 0.00 -
P/NAPS 0.33 0.46 0.46 0.43 0.42 0.46 0.34 -0.49%

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