[KLUANG] YoY Annualized Quarter 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- -42.24%
YoY- -0.73%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 18,858 19,168 23,441 6,610 7,524 7,542 6,658 18.92%
PBT 7,114 7,404 21,056 6,282 6,540 15,214 5,308 4.99%
Tax -296 -1,468 -2,290 -506 -721 -582 -529 -9.21%
NP 6,818 5,936 18,765 5,776 5,818 14,632 4,778 6.09%
-
NP to SH 3,513 3,256 6,249 5,776 5,818 14,632 4,778 -4.99%
-
Tax Rate 4.16% 19.83% 10.88% 8.05% 11.02% 3.83% 9.97% -
Total Cost 12,040 13,232 4,676 834 1,705 -7,089 1,880 36.23%
-
Net Worth 638,586 480,056 432,702 424,072 386,054 384,770 373,181 9.35%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 802 - -
Div Payout % - - - - - 5.49% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 638,586 480,056 432,702 424,072 386,054 384,770 373,181 9.35%
NOSH 63,171 63,171 63,171 60,166 60,193 60,197 60,235 0.79%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 36.16% 30.97% 80.05% 87.37% 77.33% 193.99% 71.77% -
ROE 0.55% 0.68% 1.44% 1.36% 1.51% 3.80% 1.28% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 29.85 30.34 37.11 10.99 12.50 12.53 11.05 17.99%
EPS 5.56 5.16 10.11 9.60 9.67 24.31 7.93 -5.74%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
NAPS 10.1087 7.5992 6.8496 7.0483 6.4136 6.3918 6.1954 8.49%
Adjusted Per Share Value based on latest NOSH - 60,180
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.34 30.83 37.71 10.63 12.10 12.13 10.71 18.93%
EPS 5.65 5.24 10.05 9.29 9.36 23.54 7.69 -5.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.29 0.00 -
NAPS 10.2726 7.7224 6.9606 6.8218 6.2102 6.1896 6.0031 9.35%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.11 3.38 3.55 3.01 2.66 2.70 2.27 -
P/RPS 10.42 11.14 9.57 27.40 21.28 21.55 20.53 -10.67%
P/EPS 55.92 65.58 35.89 31.35 27.52 11.11 28.61 11.80%
EY 1.79 1.52 2.79 3.19 3.63 9.00 3.49 -10.52%
DY 0.00 0.00 0.00 0.00 0.00 0.49 0.00 -
P/NAPS 0.31 0.44 0.52 0.43 0.41 0.42 0.37 -2.90%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 23/05/14 30/05/13 29/05/12 31/05/11 20/05/10 -
Price 3.27 3.14 3.80 3.15 2.68 2.67 2.24 -
P/RPS 10.95 10.35 10.24 28.67 21.44 21.31 20.26 -9.73%
P/EPS 58.80 60.92 38.41 32.81 27.72 10.98 28.24 12.98%
EY 1.70 1.64 2.60 3.05 3.61 9.10 3.54 -11.49%
DY 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
P/NAPS 0.32 0.41 0.55 0.45 0.42 0.42 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