[KLUANG] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 22.26%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 22,676 19,784 20,980 24,248 6,456 7,556 5,284 27.44%
PBT 8 -30,908 22,748 26,864 12,948 -540 18,268 -72.41%
Tax -1,288 132 -1,348 -1,792 -564 -796 -660 11.77%
NP -1,280 -30,776 21,400 25,072 12,384 -1,336 17,608 -
-
NP to SH -12 -15,776 8,904 12,532 12,384 -1,336 17,608 -
-
Tax Rate 16,100.00% - 5.93% 6.67% 4.36% - 3.61% -
Total Cost 23,956 50,560 -420 -824 -5,928 8,892 -12,324 -
-
Net Worth 640,582 651,543 457,232 426,470 404,521 373,685 379,372 9.11%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 2,722 2,744 - -
Div Payout % - - - - 21.98% 0.00% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 640,582 651,543 457,232 426,470 404,521 373,685 379,372 9.11%
NOSH 63,171 63,171 63,171 60,173 60,233 60,727 60,218 0.80%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -5.64% -155.56% 102.00% 103.40% 191.82% -17.68% 333.23% -
ROE 0.00% -2.42% 1.95% 2.94% 3.06% -0.36% 4.64% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.90 31.32 33.21 40.30 10.72 12.44 8.77 26.45%
EPS 0.00 -24.96 14.08 20.84 20.56 -2.20 29.24 -
DPS 0.00 0.00 0.00 0.00 4.52 4.52 0.00 -
NAPS 10.1403 10.3138 7.2379 7.0874 6.7159 6.1535 6.2999 8.24%
Adjusted Per Share Value based on latest NOSH - 60,173
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.90 31.32 33.21 38.38 10.22 11.96 8.36 27.46%
EPS 0.00 -24.96 14.08 19.84 19.60 -2.11 27.87 -
DPS 0.00 0.00 0.00 0.00 4.31 4.35 0.00 -
NAPS 10.1403 10.3138 7.2379 6.7509 6.4035 5.9154 6.0054 9.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.22 3.13 3.80 3.66 2.87 2.40 2.20 -
P/RPS 8.97 9.99 11.44 9.08 26.78 19.29 25.07 -15.72%
P/EPS -16,951.15 -12.53 26.96 17.57 13.96 -109.09 7.52 -
EY -0.01 -7.98 3.71 5.69 7.16 -0.92 13.29 -
DY 0.00 0.00 0.00 0.00 1.57 1.88 0.00 -
P/NAPS 0.32 0.30 0.53 0.52 0.43 0.39 0.35 -1.48%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 17/11/15 27/11/14 29/11/13 21/11/12 24/11/11 30/11/10 -
Price 3.16 3.40 3.30 3.26 2.91 2.58 2.87 -
P/RPS 8.80 10.86 9.94 8.09 27.15 20.74 32.71 -19.63%
P/EPS -16,635.29 -13.61 23.41 15.65 14.15 -117.27 9.82 -
EY -0.01 -7.35 4.27 6.39 7.07 -0.85 10.19 -
DY 0.00 0.00 0.00 0.00 1.55 1.75 0.00 -
P/NAPS 0.31 0.33 0.46 0.46 0.43 0.42 0.46 -6.36%

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