[KLUANG] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -2.62%
YoY- 278.72%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 19,684 29,105 22,416 25,702 26,168 25,293 21,008 -4.24%
PBT -9,560 14,436 18,613 18,742 18,892 5,751 7,265 -
Tax -220 -689 -813 -954 -1,000 -1,201 -1,230 -68.22%
NP -9,780 13,747 17,800 17,788 17,892 4,550 6,034 -
-
NP to SH -5,808 6,483 9,381 9,204 9,452 1,843 3,390 -
-
Tax Rate - 4.77% 4.37% 5.09% 5.29% 20.88% 16.93% -
Total Cost 29,464 15,358 4,616 7,914 8,276 20,743 14,973 56.96%
-
Net Worth 680,678 687,538 675,820 682,939 675,491 676,003 658,075 2.27%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 680,678 687,538 675,820 682,939 675,491 676,003 658,075 2.27%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -49.69% 47.23% 79.41% 69.21% 68.37% 17.99% 28.73% -
ROE -0.85% 0.94% 1.39% 1.35% 1.40% 0.27% 0.52% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 31.16 46.07 35.48 40.69 41.42 40.04 33.26 -4.25%
EPS -9.20 10.26 14.85 14.56 14.96 2.92 5.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.775 10.8836 10.6981 10.8108 10.6929 10.701 10.4172 2.27%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 31.66 46.82 36.06 41.35 42.09 40.69 33.79 -4.24%
EPS -9.34 10.43 15.09 14.81 15.20 2.96 5.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.9497 11.06 10.8715 10.986 10.8662 10.8745 10.5861 2.27%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.99 4.11 4.20 3.55 3.58 3.24 3.48 -
P/RPS 12.81 8.92 11.84 8.73 8.64 8.09 10.46 14.45%
P/EPS -43.40 40.05 28.28 24.37 23.93 111.06 64.84 -
EY -2.30 2.50 3.54 4.10 4.18 0.90 1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.39 0.33 0.33 0.30 0.33 7.91%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 28/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 3.98 4.02 4.12 4.42 3.60 3.50 3.21 -
P/RPS 12.77 8.73 11.61 10.86 8.69 8.74 9.65 20.51%
P/EPS -43.29 39.17 27.74 30.34 24.06 119.97 59.81 -
EY -2.31 2.55 3.60 3.30 4.16 0.83 1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.39 0.41 0.34 0.33 0.31 12.50%

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