[KLUANG] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -38.5%
YoY- 110.39%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 6,293 5,926 7,683 2,140 2,290 2,639 2,139 19.69%
PBT 3,877 1,180 7,493 2,032 1,129 3,884 1,743 14.24%
Tax -258 -495 -850 -128 -224 -154 -133 11.67%
NP 3,619 685 6,643 1,904 905 3,730 1,610 14.44%
-
NP to SH 2,128 937 913 1,904 905 3,730 1,610 4.75%
-
Tax Rate 6.65% 41.95% 11.34% 6.30% 19.84% 3.96% 7.63% -
Total Cost 2,674 5,241 1,040 236 1,385 -1,091 529 30.98%
-
Net Worth 642,029 463,587 379,031 409,902 369,252 391,072 367,037 9.76%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 631 11,964 - - - - -
Div Payout % - 67.42% 1,310.49% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 642,029 463,587 379,031 409,902 369,252 391,072 367,037 9.76%
NOSH 63,171 63,171 63,171 60,253 60,333 60,161 60,299 0.77%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 57.51% 11.56% 86.46% 88.97% 39.52% 141.34% 75.27% -
ROE 0.33% 0.20% 0.24% 0.46% 0.25% 0.95% 0.44% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 9.96 9.38 12.16 3.55 3.80 4.39 3.55 18.75%
EPS 3.37 1.48 1.47 3.16 1.50 6.20 2.67 3.95%
DPS 0.00 1.00 18.94 0.00 0.00 0.00 0.00 -
NAPS 10.1632 7.3385 6.00 6.803 6.1202 6.5004 6.0869 8.91%
Adjusted Per Share Value based on latest NOSH - 60,253
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.12 9.53 12.36 3.44 3.68 4.25 3.44 19.69%
EPS 3.42 1.51 1.47 3.06 1.46 6.00 2.59 4.73%
DPS 0.00 1.02 19.25 0.00 0.00 0.00 0.00 -
NAPS 10.3279 7.4575 6.0973 6.5938 5.9399 6.2909 5.9043 9.76%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.34 2.90 3.24 2.95 2.65 2.89 2.20 -
P/RPS 33.53 30.91 26.64 83.06 69.82 65.88 62.02 -9.73%
P/EPS 99.15 195.52 224.18 93.35 176.67 46.61 82.40 3.13%
EY 1.01 0.51 0.45 1.07 0.57 2.15 1.21 -2.96%
DY 0.00 0.34 5.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.54 0.43 0.43 0.44 0.36 -1.43%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 17/02/15 27/02/14 28/02/13 29/02/12 28/02/11 22/02/10 -
Price 3.11 3.42 3.36 3.00 2.72 2.65 2.29 -
P/RPS 31.22 36.46 27.63 84.47 71.66 60.41 64.56 -11.39%
P/EPS 92.32 230.57 232.48 94.94 181.33 42.74 85.77 1.23%
EY 1.08 0.43 0.43 1.05 0.55 2.34 1.17 -1.32%
DY 0.00 0.29 5.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.47 0.56 0.44 0.44 0.41 0.38 -3.33%

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