[KLUANG] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -19.25%
YoY- 775.66%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 22,478 22,342 27,490 7,508 8,358 7,920 7,038 21.34%
PBT -7,700 13,734 28,418 10,538 1,988 16,902 8,568 -
Tax -450 -1,664 -2,596 -538 -846 -638 -436 0.52%
NP -8,150 12,070 25,822 10,000 1,142 16,264 8,132 -
-
NP to SH -3,632 6,326 8,092 10,000 1,142 16,264 8,132 -
-
Tax Rate - 12.12% 9.14% 5.11% 42.56% 3.77% 5.09% -
Total Cost 30,628 10,272 1,668 -2,492 7,216 -8,344 -1,094 -
-
Net Worth 642,029 463,587 379,031 409,326 367,856 391,274 366,114 9.80%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 1,263 23,929 - - - - -
Div Payout % - 19.97% 295.72% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 642,029 463,587 379,031 409,326 367,856 391,274 366,114 9.80%
NOSH 63,171 63,171 63,171 60,168 60,105 60,192 60,147 0.82%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -36.26% 54.02% 93.93% 133.19% 13.66% 205.35% 115.54% -
ROE -0.57% 1.36% 2.13% 2.44% 0.31% 4.16% 2.22% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 35.58 35.37 43.52 12.48 13.91 13.16 11.70 20.35%
EPS -5.74 10.02 13.22 16.62 1.90 27.02 13.52 -
DPS 0.00 2.00 37.88 0.00 0.00 0.00 0.00 -
NAPS 10.1632 7.3385 6.00 6.803 6.1202 6.5004 6.0869 8.91%
Adjusted Per Share Value based on latest NOSH - 60,253
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 35.58 35.37 43.52 11.89 13.23 12.54 11.14 21.34%
EPS -5.74 10.02 13.22 15.83 1.81 25.75 12.87 -
DPS 0.00 2.00 37.88 0.00 0.00 0.00 0.00 -
NAPS 10.1632 7.3385 6.00 6.4796 5.8231 6.1938 5.7955 9.80%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.34 2.90 3.24 2.95 2.65 2.89 2.20 -
P/RPS 9.39 8.20 7.45 23.64 19.06 21.96 18.80 -10.92%
P/EPS -58.09 28.96 25.29 17.75 139.47 10.70 16.27 -
EY -1.72 3.45 3.95 5.63 0.72 9.35 6.15 -
DY 0.00 0.69 11.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.54 0.43 0.43 0.44 0.36 -1.43%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 17/02/15 27/02/14 28/02/13 29/02/12 28/02/11 22/02/10 -
Price 3.11 3.42 3.36 3.00 2.72 2.65 2.29 -
P/RPS 8.74 9.67 7.72 24.04 19.56 20.14 19.57 -12.56%
P/EPS -54.09 34.15 26.23 18.05 143.16 9.81 16.94 -
EY -1.85 2.93 3.81 5.54 0.70 10.20 5.90 -
DY 0.00 0.58 11.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.47 0.56 0.44 0.44 0.41 0.38 -3.33%

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