[KLUANG] YoY TTM Result on 30-Jun-2013 [#4]

Stock

[KLUANG] KLUANG RUBBER CO (M) BHD

Announcement Date

30-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- 54.67%

YoY- 53.94%

Quarter Report

KLU_4Q 2013 Rpt-Bursa.pdf

Latest QR

Upcoming QR

KLUANG's Result

KLUANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	24,593	24,448	27,830	14,885	7,163	7,577	6,410	25.09%
YoY %	0.59%	-12.15%	86.97%	107.80%	-5.46%	18.21%	-	-
Horiz. %	383.67%	381.40%	434.17%	232.22%	111.75%	118.21%	100.00%	-
PBT	5,413	10,162	25,309	13,132	7,431	16,022	8,707	-7.60%
YoY %	-46.73%	-59.85%	92.73%	76.72%	-53.62%	84.01%	-	-
Horiz. %	62.17%	116.71%	290.67%	150.82%	85.35%	184.01%	100.00%	-
Tax	-350	198	-2,996	5,598	-664	-761	-196	10.13%
YoY %	-276.77%	106.61%	-153.52%	943.07%	12.75%	-288.27%	-	-
Horiz. %	178.57%	-101.02%	1,528.57%	-2,856.12%	338.78%	388.27%	100.00%	-
NP	5,063	10,360	22,313	18,730	6,767	15,261	8,511	-8.28%
YoY %	-51.13%	-53.57%	19.13%	176.78%	-55.66%	79.31%	-	-
Horiz. %	59.49%	121.72%	262.17%	220.07%	79.51%	179.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,966	4,965	8,429	10,417	6,767	15,261	8,511	-16.09%
YoY %	-40.26%	-41.10%	-19.08%	53.94%	-55.66%	79.31%	-	-
Horiz. %	34.85%	58.34%	99.04%	122.39%	79.51%	179.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.47%	-1.95%	11.84%	-42.63%	8.94%	4.75%	2.25%	-
YoY %	431.79%	-116.47%	127.77%	-576.85%	88.21%	111.11%	-	-
Horiz. %	287.56%	-86.67%	526.22%	-1,894.67%	397.33%	211.11%	100.00%	-
Total Cost	19,530	14,088	5,517	-3,845	396	-7,684	-2,101	-
YoY %	38.63%	155.36%	243.49%	-1,070.96%	105.15%	-265.73%	-	-
Horiz. %	-929.56%	-670.54%	-262.59%	183.01%	-18.85%	365.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	629,502	636,141	445,002	404,902	386,834	392,007	376,653	8.92%
YoY %	-1.04%	42.95%	9.90%	4.67%	-1.32%	4.08%	-	-
Horiz. %	167.13%	168.89%	118.15%	107.50%	102.70%	104.08%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	-	-	11,964	1,132	686	602	-	-
YoY %	-	-	956.89%	65.01%	13.95%	0.00%	-	-
Horiz. %	-	-	1,987.38%	188.04%	113.95%	100.00%	-	-
Div Payout %	-	-	141.95%	10.87%	10.14%	3.95%	-	-
YoY %	-	-	1,205.89%	7.20%	156.71%	0.00%	-	-
Horiz. %	-	-	3,593.67%	275.19%	256.71%	100.00%	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	629,502	636,141	445,002	404,902	386,834	392,007	376,653	8.92%
YoY %	-1.04%	42.95%	9.90%	4.67%	-1.32%	4.08%	-	-
Horiz. %	167.13%	168.89%	118.15%	107.50%	102.70%	104.08%	100.00%	-
NOSH	63,171	63,171	63,171	60,168	60,225	60,210	60,158	0.81%
YoY %	0.00%	0.00%	4.99%	-0.09%	0.02%	0.09%	-	-
Horiz. %	105.01%	105.01%	105.01%	100.02%	100.11%	100.09%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	20.59%	42.38%	80.18%	125.83%	94.47%	201.41%	132.78%	-
YoY %	-51.42%	-47.14%	-36.28%	33.20%	-53.10%	51.69%	-	-
Horiz. %	15.51%	31.92%	60.39%	94.77%	71.15%	151.69%	100.00%	-
ROE	0.47%	0.78%	1.89%	2.57%	1.75%	3.89%	2.26%	-
YoY %	-39.74%	-58.73%	-26.46%	46.86%	-55.01%	72.12%	-	-
Horiz. %	20.80%	34.51%	83.63%	113.72%	77.43%	172.12%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	38.93	38.70	44.05	24.74	11.89	12.58	10.66	24.07%
YoY %	0.59%	-12.15%	78.05%	108.07%	-5.48%	18.01%	-	-
Horiz. %	365.20%	363.04%	413.23%	232.08%	111.54%	118.01%	100.00%	-
EPS	4.70	7.86	13.34	17.31	11.24	25.35	14.15	-16.76%
YoY %	-40.20%	-41.08%	-22.93%	54.00%	-55.66%	79.15%	-	-
Horiz. %	33.22%	55.55%	94.28%	122.33%	79.43%	179.15%	100.00%	-
DPS	0.00	0.00	18.94	1.88	1.13	1.00	0.00	-
YoY %	0.00%	0.00%	907.45%	66.37%	13.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	1,894.00%	188.00%	113.00%	100.00%	-	-
NAPS	9.9649	10.07	7.0443	6.7295	6.4231	6.5106	6.261	8.04%
YoY %	-1.04%	42.95%	4.68%	4.77%	-1.34%	3.99%	-	-
Horiz. %	159.16%	160.84%	112.51%	107.48%	102.59%	103.99%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 60,168
RPS	39.56	39.33	44.77	23.94	11.52	12.19	10.31	25.09%
YoY %	0.58%	-12.15%	87.01%	107.81%	-5.50%	18.23%	-	-
Horiz. %	383.71%	381.47%	434.24%	232.20%	111.74%	118.23%	100.00%	-
EPS	4.77	7.99	13.56	16.76	10.89	24.55	13.69	-16.10%
YoY %	-40.30%	-41.08%	-19.09%	53.90%	-55.64%	79.33%	-	-
Horiz. %	34.84%	58.36%	99.05%	122.43%	79.55%	179.33%	100.00%	-
DPS	0.00	0.00	19.25	1.82	1.10	0.97	0.00	-
YoY %	0.00%	0.00%	957.69%	65.45%	13.40%	0.00%	-	-
Horiz. %	0.00%	0.00%	1,984.54%	187.63%	113.40%	100.00%	-	-
NAPS	10.1264	10.2332	7.1585	6.5134	6.2228	6.306	6.059	8.92%
YoY %	-1.04%	42.95%	9.90%	4.67%	-1.32%	4.08%	-	-
Horiz. %	167.13%	168.89%	118.15%	107.50%	102.70%	104.08%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	3.00	3.12	3.70	3.13	2.50	2.61	1.88	-
P/RPS	7.71	8.06	8.40	12.65	21.02	20.74	17.64	-12.87%
YoY %	-4.34%	-4.05%	-33.60%	-39.82%	1.35%	17.57%	-	-
Horiz. %	43.71%	45.69%	47.62%	71.71%	119.16%	117.57%	100.00%	-
P/EPS	63.90	39.70	27.73	18.08	22.25	10.30	13.29	29.88%
YoY %	60.96%	43.17%	53.37%	-18.74%	116.02%	-22.50%	-	-
Horiz. %	480.81%	298.72%	208.65%	136.04%	167.42%	77.50%	100.00%	-
EY	1.57	2.52	3.61	5.53	4.49	9.71	7.53	-22.97%
YoY %	-37.70%	-30.19%	-34.72%	23.16%	-53.76%	28.95%	-	-
Horiz. %	20.85%	33.47%	47.94%	73.44%	59.63%	128.95%	100.00%	-
DY	0.00	0.00	5.12	0.60	0.45	0.38	0.00	-
YoY %	0.00%	0.00%	753.33%	33.33%	18.42%	0.00%	-	-
Horiz. %	0.00%	0.00%	1,347.37%	157.89%	118.42%	100.00%	-	-
P/NAPS	0.30	0.31	0.53	0.47	0.39	0.40	0.30	0.00%
YoY %	-3.23%	-41.51%	12.77%	20.51%	-2.50%	33.33%	-	-
Horiz. %	100.00%	103.33%	176.67%	156.67%	130.00%	133.33%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	30/08/16	28/08/15	28/08/14	30/08/13	28/08/12	25/08/11	27/08/10	-
Price	3.19	2.92	3.60	3.30	2.85	2.50	2.25	-
P/RPS	8.19	7.55	8.17	13.34	23.96	19.87	21.12	-14.59%
YoY %	8.48%	-7.59%	-38.76%	-44.32%	20.58%	-5.92%	-	-
Horiz. %	38.78%	35.75%	38.68%	63.16%	113.45%	94.08%	100.00%	-
P/EPS	67.94	37.15	26.98	19.06	25.36	9.86	15.90	27.35%
YoY %	82.88%	37.69%	41.55%	-24.84%	157.20%	-37.99%	-	-
Horiz. %	427.30%	233.65%	169.69%	119.87%	159.50%	62.01%	100.00%	-
EY	1.47	2.69	3.71	5.25	3.94	10.14	6.29	-21.49%
YoY %	-45.35%	-27.49%	-29.33%	33.25%	-61.14%	61.21%	-	-
Horiz. %	23.37%	42.77%	58.98%	83.47%	62.64%	161.21%	100.00%	-
DY	0.00	0.00	5.26	0.57	0.40	0.40	0.00	-
YoY %	0.00%	0.00%	822.81%	42.50%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	1,315.00%	142.50%	100.00%	100.00%	-	-
P/NAPS	0.32	0.29	0.51	0.49	0.44	0.38	0.36	-1.94%
YoY %	10.34%	-43.14%	4.08%	11.36%	15.79%	5.56%	-	-
Horiz. %	88.89%	80.56%	141.67%	136.11%	122.22%	105.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos