[KLUANG] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 5.64%
YoY- -28.95%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 26,168 22,676 19,784 20,980 24,248 6,456 7,556 22.97%
PBT 18,892 8 -30,908 22,748 26,864 12,948 -540 -
Tax -1,000 -1,288 132 -1,348 -1,792 -564 -796 3.87%
NP 17,892 -1,280 -30,776 21,400 25,072 12,384 -1,336 -
-
NP to SH 9,452 -12 -15,776 8,904 12,532 12,384 -1,336 -
-
Tax Rate 5.29% 16,100.00% - 5.93% 6.67% 4.36% - -
Total Cost 8,276 23,956 50,560 -420 -824 -5,928 8,892 -1.18%
-
Net Worth 675,491 640,582 651,543 457,232 426,470 404,521 373,685 10.36%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - 2,722 2,744 -
Div Payout % - - - - - 21.98% 0.00% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 675,491 640,582 651,543 457,232 426,470 404,521 373,685 10.36%
NOSH 63,171 63,171 63,171 63,171 60,173 60,233 60,727 0.65%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 68.37% -5.64% -155.56% 102.00% 103.40% 191.82% -17.68% -
ROE 1.40% 0.00% -2.42% 1.95% 2.94% 3.06% -0.36% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 41.42 35.90 31.32 33.21 40.30 10.72 12.44 22.17%
EPS 14.96 0.00 -24.96 14.08 20.84 20.56 -2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 4.52 4.52 -
NAPS 10.6929 10.1403 10.3138 7.2379 7.0874 6.7159 6.1535 9.63%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 42.09 36.48 31.83 33.75 39.01 10.39 12.15 22.98%
EPS 15.20 -0.02 -25.38 14.32 20.16 19.92 -2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 4.38 4.42 -
NAPS 10.8662 10.3047 10.481 7.3552 6.8604 6.5073 6.0112 10.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.58 3.22 3.13 3.80 3.66 2.87 2.40 -
P/RPS 8.64 8.97 9.99 11.44 9.08 26.78 19.29 -12.51%
P/EPS 23.93 -16,951.15 -12.53 26.96 17.57 13.96 -109.09 -
EY 4.18 -0.01 -7.98 3.71 5.69 7.16 -0.92 -
DY 0.00 0.00 0.00 0.00 0.00 1.57 1.88 -
P/NAPS 0.33 0.32 0.30 0.53 0.52 0.43 0.39 -2.74%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 17/11/15 27/11/14 29/11/13 21/11/12 24/11/11 -
Price 3.60 3.16 3.40 3.30 3.26 2.91 2.58 -
P/RPS 8.69 8.80 10.86 9.94 8.09 27.15 20.74 -13.48%
P/EPS 24.06 -16,635.29 -13.61 23.41 15.65 14.15 -117.27 -
EY 4.16 -0.01 -7.35 4.27 6.39 7.07 -0.85 -
DY 0.00 0.00 0.00 0.00 0.00 1.55 1.75 -
P/NAPS 0.34 0.31 0.33 0.46 0.46 0.43 0.42 -3.45%

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