[KLUANG] YoY TTM Result on 31-Mar-2012 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 12.35%
YoY- -45.59%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 24,625 27,508 6,478 7,563 7,073 6,638 7,634 21.54%
PBT 15,070 24,212 7,238 9,516 16,137 2,291 3,709 26.30%
Tax -2,379 4,260 -503 -865 -236 -480 -592 26.07%
NP 12,691 28,472 6,735 8,651 15,901 1,811 3,117 26.35%
-
NP to SH 6,184 10,772 6,735 8,651 15,901 1,811 3,117 12.08%
-
Tax Rate 15.79% -17.59% 6.95% 9.09% 1.46% 20.95% 15.96% -
Total Cost 11,934 -964 -257 -1,088 -8,828 4,827 4,517 17.56%
-
Net Worth 480,056 432,702 424,167 386,139 384,862 373,272 309,284 7.59%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 631 11,964 680 686 602 - - -
Div Payout % 10.22% 111.07% 10.11% 7.93% 3.79% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 480,056 432,702 424,167 386,139 384,862 373,272 309,284 7.59%
NOSH 63,171 63,171 60,180 60,206 60,211 60,249 60,165 0.81%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 51.54% 103.50% 103.97% 114.39% 224.81% 27.28% 40.83% -
ROE 1.29% 2.49% 1.59% 2.24% 4.13% 0.49% 1.01% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 38.98 43.54 10.76 12.56 11.75 11.02 12.69 20.55%
EPS 9.79 17.05 11.19 14.37 26.41 3.01 5.18 11.18%
DPS 1.00 18.94 1.13 1.13 1.00 0.00 0.00 -
NAPS 7.5992 6.8496 7.0483 6.4136 6.3918 6.1954 5.1406 6.72%
Adjusted Per Share Value based on latest NOSH - 60,206
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 39.61 44.25 10.42 12.17 11.38 10.68 12.28 21.54%
EPS 9.95 17.33 10.83 13.92 25.58 2.91 5.01 12.10%
DPS 1.02 19.25 1.09 1.10 0.97 0.00 0.00 -
NAPS 7.7224 6.9606 6.8233 6.2116 6.191 6.0046 4.9753 7.59%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.38 3.55 3.01 2.66 2.70 2.27 1.79 -
P/RPS 8.67 8.15 27.96 21.18 22.98 20.60 14.11 -7.79%
P/EPS 34.53 20.82 26.90 18.51 10.22 75.52 34.55 -0.00%
EY 2.90 4.80 3.72 5.40 9.78 1.32 2.89 0.05%
DY 0.30 5.34 0.38 0.42 0.37 0.00 0.00 -
P/NAPS 0.44 0.52 0.43 0.41 0.42 0.37 0.35 3.88%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 23/05/14 30/05/13 29/05/12 31/05/11 20/05/10 29/05/09 -
Price 3.14 3.80 3.15 2.68 2.67 2.24 1.92 -
P/RPS 8.06 8.73 29.26 21.33 22.73 20.33 15.13 -9.95%
P/EPS 32.08 22.28 28.15 18.65 10.11 74.52 37.06 -2.37%
EY 3.12 4.49 3.55 5.36 9.89 1.34 2.70 2.43%
DY 0.32 4.98 0.36 0.42 0.37 0.00 0.00 -
P/NAPS 0.41 0.55 0.45 0.42 0.42 0.36 0.37 1.72%

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