[KLUANG] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -48.53%
YoY- -47.9%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 22,416 21,008 18,858 19,168 23,441 6,610 7,524 19.94%
PBT 18,613 7,265 7,114 7,404 21,056 6,282 6,540 19.03%
Tax -813 -1,230 -296 -1,468 -2,290 -506 -721 2.02%
NP 17,800 6,034 6,818 5,936 18,765 5,776 5,818 20.47%
-
NP to SH 9,381 3,390 3,513 3,256 6,249 5,776 5,818 8.28%
-
Tax Rate 4.37% 16.93% 4.16% 19.83% 10.88% 8.05% 11.02% -
Total Cost 4,616 14,973 12,040 13,232 4,676 834 1,705 18.04%
-
Net Worth 675,820 658,075 638,586 480,056 432,702 424,072 386,054 9.77%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 675,820 658,075 638,586 480,056 432,702 424,072 386,054 9.77%
NOSH 63,171 63,171 63,171 63,171 63,171 60,166 60,193 0.80%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 79.41% 28.73% 36.16% 30.97% 80.05% 87.37% 77.33% -
ROE 1.39% 0.52% 0.55% 0.68% 1.44% 1.36% 1.51% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 35.48 33.26 29.85 30.34 37.11 10.99 12.50 18.98%
EPS 14.85 5.37 5.56 5.16 10.11 9.60 9.67 7.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.6981 10.4172 10.1087 7.5992 6.8496 7.0483 6.4136 8.89%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 36.06 33.79 30.34 30.83 37.71 10.63 12.10 19.95%
EPS 15.09 5.45 5.65 5.24 10.05 9.29 9.36 8.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.8715 10.5861 10.2726 7.7224 6.9606 6.8218 6.2102 9.77%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 4.20 3.48 3.11 3.38 3.55 3.01 2.66 -
P/RPS 11.84 10.46 10.42 11.14 9.57 27.40 21.28 -9.30%
P/EPS 28.28 64.84 55.92 65.58 35.89 31.35 27.52 0.45%
EY 3.54 1.54 1.79 1.52 2.79 3.19 3.63 -0.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.31 0.44 0.52 0.43 0.41 -0.82%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 31/05/17 26/05/16 29/05/15 23/05/14 30/05/13 29/05/12 -
Price 4.12 3.21 3.27 3.14 3.80 3.15 2.68 -
P/RPS 11.61 9.65 10.95 10.35 10.24 28.67 21.44 -9.71%
P/EPS 27.74 59.81 58.80 60.92 38.41 32.81 27.72 0.01%
EY 3.60 1.67 1.70 1.64 2.60 3.05 3.61 -0.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 0.32 0.41 0.55 0.45 0.42 -1.22%

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