[KLUANG] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 6.11%
YoY- 719.19%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 52,516 31,674 23,706 27,084 29,076 25,911 18,425 100.89%
PBT -33,272 61,415 43,370 72,448 65,924 -6,320 -29,250 8.96%
Tax -196 -824 -208 -252 -260 1,968 -129 32.12%
NP -33,468 60,591 43,162 72,196 65,664 -4,352 -29,380 9.06%
-
NP to SH -20,028 31,034 24,386 40,304 37,984 -2,168 -15,980 16.22%
-
Tax Rate - 1.34% 0.48% 0.35% 0.39% - - -
Total Cost 85,984 -28,917 -19,456 -45,112 -36,588 30,263 47,805 47.84%
-
Net Worth 669,509 679,712 667,135 644,361 628,969 639,083 615,933 5.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 1,255 - - - -
Div Payout % - - - 3.11% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 669,509 679,712 667,135 644,361 628,969 639,083 615,933 5.71%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -63.73% 191.30% 182.07% 266.56% 225.84% -16.80% -159.45% -
ROE -2.99% 4.57% 3.66% 6.25% 6.04% -0.34% -2.59% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 83.86 50.53 37.81 43.15 46.25 41.14 29.21 101.86%
EPS -32.00 49.45 38.85 64.16 60.44 -3.44 -25.31 16.90%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 10.6906 10.844 10.6408 10.2656 10.0054 10.1474 9.7634 6.22%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 84.48 50.95 38.14 43.57 46.77 41.68 29.64 100.89%
EPS -32.22 49.92 39.23 64.83 61.10 -3.49 -25.71 16.22%
DPS 0.00 0.00 0.00 2.02 0.00 0.00 0.00 -
NAPS 10.77 10.9341 10.7318 10.3655 10.1179 10.2805 9.9082 5.71%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.68 3.70 3.70 3.40 3.20 3.15 2.91 -
P/RPS 4.39 7.32 9.79 7.88 6.92 7.66 9.96 -42.05%
P/EPS -11.51 7.47 9.51 5.30 5.30 -91.51 -11.49 0.11%
EY -8.69 13.38 10.51 18.89 18.88 -1.09 -8.70 -0.07%
DY 0.00 0.00 0.00 0.59 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.35 0.33 0.32 0.31 0.30 8.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 30/08/21 27/05/21 26/02/21 27/11/20 28/08/20 25/06/20 -
Price 4.22 3.87 3.60 3.39 3.25 3.33 3.16 -
P/RPS 5.03 7.66 9.52 7.86 7.03 8.09 10.82 -39.96%
P/EPS -13.20 7.82 9.26 5.28 5.38 -96.74 -12.48 3.80%
EY -7.58 12.79 10.80 18.94 18.59 -1.03 -8.02 -3.68%
DY 0.00 0.00 0.00 0.59 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.34 0.33 0.32 0.33 0.32 14.08%

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