[KLUANG] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 0.36%
YoY- 2.52%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 25,316 24,149 27,013 19,333 6,888 8,145 6,351 25.89%
PBT 13,142 -3,252 24,280 16,611 10,803 11,320 10,733 3.42%
Tax -705 568 -2,885 5,291 -606 -795 -276 16.90%
NP 12,437 -2,684 21,395 21,902 10,197 10,525 10,457 2.92%
-
NP to SH 6,907 -1,205 7,522 10,454 10,197 10,525 10,457 -6.67%
-
Tax Rate 5.36% - 11.88% -31.85% 5.61% 7.02% 2.57% -
Total Cost 12,879 26,833 5,618 -2,569 -3,309 -2,380 -4,106 -
-
Net Worth 631,719 651,543 457,232 426,470 404,521 373,685 379,372 8.86%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 11,964 - 680 1,288 - -
Div Payout % - - 159.06% - 6.67% 12.24% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 631,719 651,543 457,232 426,470 404,521 373,685 379,372 8.86%
NOSH 63,171 63,171 63,171 60,173 60,233 60,727 60,218 0.80%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 49.13% -11.11% 79.20% 113.29% 148.04% 129.22% 164.65% -
ROE 1.09% -0.18% 1.65% 2.45% 2.52% 2.82% 2.76% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 40.07 38.23 42.76 32.13 11.44 13.41 10.55 24.88%
EPS 10.93 -1.91 11.91 17.37 16.93 17.33 17.36 -7.41%
DPS 0.00 0.00 18.94 0.00 1.13 2.13 0.00 -
NAPS 10.00 10.3138 7.2379 7.0874 6.7159 6.1535 6.2999 7.99%
Adjusted Per Share Value based on latest NOSH - 60,173
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 40.07 38.23 42.76 30.60 10.90 12.89 10.05 25.89%
EPS 10.93 -1.91 11.91 16.55 16.14 16.66 16.55 -6.67%
DPS 0.00 0.00 18.94 0.00 1.08 2.04 0.00 -
NAPS 10.00 10.3138 7.2379 6.7509 6.4035 5.9154 6.0054 8.86%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.22 3.13 3.80 3.66 2.87 2.40 2.20 -
P/RPS 8.03 8.19 8.89 11.39 25.10 17.89 20.86 -14.69%
P/EPS 29.45 -164.09 31.91 21.07 16.95 13.85 12.67 15.07%
EY 3.40 -0.61 3.13 4.75 5.90 7.22 7.89 -13.07%
DY 0.00 0.00 4.98 0.00 0.39 0.89 0.00 -
P/NAPS 0.32 0.30 0.53 0.52 0.43 0.39 0.35 -1.48%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 17/11/15 27/11/14 29/11/13 21/11/12 24/11/11 30/11/10 -
Price 3.16 3.40 3.30 3.26 2.91 2.58 2.87 -
P/RPS 7.89 8.89 7.72 10.15 25.45 19.24 27.21 -18.62%
P/EPS 28.90 -178.24 27.71 18.76 17.19 14.89 16.53 9.74%
EY 3.46 -0.56 3.61 5.33 5.82 6.72 6.05 -8.88%
DY 0.00 0.00 5.74 0.00 0.39 0.83 0.00 -
P/NAPS 0.32 0.33 0.46 0.46 0.43 0.42 0.46 -5.86%

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