[KLUANG] QoQ 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 27,830 27,508 24,876 19,333 14,885 6,478 6,738 158.09%
PBT 25,309 24,212 22,072 16,611 13,132 7,238 11,706 67.43%
Tax -2,996 4,260 4,569 5,291 5,598 -503 -510 226.63%
NP 22,313 28,472 26,641 21,902 18,730 6,735 11,196 58.56%
-
NP to SH 8,429 10,772 9,463 10,454 10,417 6,735 11,196 -17.28%
-
Tax Rate 11.84% -17.59% -20.70% -31.85% -42.63% 6.95% 4.36% -
Total Cost 5,517 -964 -1,765 -2,569 -3,845 -257 -4,458 -
-
Net Worth 445,002 432,702 379,031 426,470 404,902 424,167 409,902 5.64%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 11,964 11,964 11,964 - 1,132 680 680 580.02%
Div Payout % 141.95% 111.07% 126.44% - 10.87% 10.11% 6.08% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 445,002 432,702 379,031 426,470 404,902 424,167 409,902 5.64%
NOSH 63,171 63,171 63,171 60,173 60,168 60,180 60,253 3.21%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 80.18% 103.50% 107.10% 113.29% 125.83% 103.97% 166.16% -
ROE 1.89% 2.49% 2.50% 2.45% 2.57% 1.59% 2.73% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.05 43.54 39.38 32.13 24.74 10.76 11.18 150.08%
EPS 13.34 17.05 14.98 17.37 17.31 11.19 18.58 -19.86%
DPS 18.94 18.94 18.94 0.00 1.88 1.13 1.13 558.32%
NAPS 7.0443 6.8496 6.00 7.0874 6.7295 7.0483 6.803 2.35%
Adjusted Per Share Value based on latest NOSH - 60,173
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.05 43.54 39.38 30.60 23.56 10.25 10.67 158.01%
EPS 13.34 17.05 14.98 16.55 16.49 10.66 17.72 -17.28%
DPS 18.94 18.94 18.94 0.00 1.79 1.08 1.08 578.55%
NAPS 7.0443 6.8496 6.00 6.7509 6.4095 6.7145 6.4887 5.64%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.70 3.55 3.24 3.66 3.13 3.01 2.95 -
P/RPS 8.40 8.15 8.23 11.39 12.65 27.96 26.38 -53.46%
P/EPS 27.73 20.82 21.63 21.07 18.08 26.90 15.88 45.15%
EY 3.61 4.80 4.62 4.75 5.53 3.72 6.30 -31.08%
DY 5.12 5.34 5.85 0.00 0.60 0.38 0.38 468.93%
P/NAPS 0.53 0.52 0.54 0.52 0.47 0.43 0.43 15.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 23/05/14 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 3.60 3.80 3.36 3.26 3.30 3.15 3.00 -
P/RPS 8.17 8.73 8.53 10.15 13.34 29.26 26.83 -54.83%
P/EPS 26.98 22.28 22.43 18.76 19.06 28.15 16.15 40.92%
EY 3.71 4.49 4.46 5.33 5.25 3.55 6.19 -28.97%
DY 5.26 4.98 5.64 0.00 0.57 0.36 0.38 479.28%
P/NAPS 0.51 0.55 0.56 0.46 0.49 0.45 0.44 10.37%

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