[KLUANG] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -39.84%
YoY- -22.15%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 24,216 24,625 27,508 6,478 7,563 7,073 6,638 24.04%
PBT 9,945 15,070 24,212 7,238 9,516 16,137 2,291 27.69%
Tax 1,077 -2,379 4,260 -503 -865 -236 -480 -
NP 11,022 12,691 28,472 6,735 8,651 15,901 1,811 35.08%
-
NP to SH 5,207 6,184 10,772 6,735 8,651 15,901 1,811 19.22%
-
Tax Rate -10.83% 15.79% -17.59% 6.95% 9.09% 1.46% 20.95% -
Total Cost 13,194 11,934 -964 -257 -1,088 -8,828 4,827 18.22%
-
Net Worth 638,586 480,056 432,702 424,167 386,139 384,862 373,272 9.35%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 631 11,964 680 686 602 - -
Div Payout % - 10.22% 111.07% 10.11% 7.93% 3.79% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 638,586 480,056 432,702 424,167 386,139 384,862 373,272 9.35%
NOSH 63,171 63,171 63,171 60,180 60,206 60,211 60,249 0.79%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 45.52% 51.54% 103.50% 103.97% 114.39% 224.81% 27.28% -
ROE 0.82% 1.29% 2.49% 1.59% 2.24% 4.13% 0.49% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 38.33 38.98 43.54 10.76 12.56 11.75 11.02 23.06%
EPS 8.24 9.79 17.05 11.19 14.37 26.41 3.01 18.25%
DPS 0.00 1.00 18.94 1.13 1.13 1.00 0.00 -
NAPS 10.1087 7.5992 6.8496 7.0483 6.4136 6.3918 6.1954 8.49%
Adjusted Per Share Value based on latest NOSH - 60,180
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 38.33 38.98 43.54 10.25 11.97 11.20 10.51 24.04%
EPS 8.24 9.79 17.05 10.66 13.69 25.17 2.87 19.19%
DPS 0.00 1.00 18.94 1.08 1.09 0.95 0.00 -
NAPS 10.1087 7.5992 6.8496 6.7145 6.1125 6.0923 5.9088 9.35%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.11 3.38 3.55 3.01 2.66 2.70 2.27 -
P/RPS 8.11 8.67 8.15 27.96 21.18 22.98 20.60 -14.37%
P/EPS 37.73 34.53 20.82 26.90 18.51 10.22 75.52 -10.91%
EY 2.65 2.90 4.80 3.72 5.40 9.78 1.32 12.30%
DY 0.00 0.30 5.34 0.38 0.42 0.37 0.00 -
P/NAPS 0.31 0.44 0.52 0.43 0.41 0.42 0.37 -2.90%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 23/05/14 30/05/13 29/05/12 31/05/11 20/05/10 -
Price 3.27 3.14 3.80 3.15 2.68 2.67 2.24 -
P/RPS 8.53 8.06 8.73 29.26 21.33 22.73 20.33 -13.46%
P/EPS 39.67 32.08 22.28 28.15 18.65 10.11 74.52 -9.96%
EY 2.52 3.12 4.49 3.55 5.36 9.89 1.34 11.08%
DY 0.00 0.32 4.98 0.36 0.42 0.37 0.00 -
P/NAPS 0.32 0.41 0.55 0.45 0.42 0.42 0.36 -1.94%

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