[KLUANG] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 165.84%
YoY- -3.49%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 25,702 26,168 25,293 21,008 23,908 22,676 24,593 2.97%
PBT 18,742 18,892 5,751 7,265 -8,948 8 5,413 128.35%
Tax -954 -1,000 -1,201 -1,230 -1,880 -1,288 -350 94.77%
NP 17,788 17,892 4,550 6,034 -10,828 -1,280 5,063 130.57%
-
NP to SH 9,204 9,452 1,843 3,390 -5,150 -12 2,917 114.67%
-
Tax Rate 5.09% 5.29% 20.88% 16.93% - 16,100.00% 6.47% -
Total Cost 7,914 8,276 20,743 14,973 34,736 23,956 19,530 -45.14%
-
Net Worth 682,939 675,491 676,003 658,075 642,743 640,582 629,192 5.60%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 682,939 675,491 676,003 658,075 642,743 640,582 629,192 5.60%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 69.21% 68.37% 17.99% 28.73% -45.29% -5.64% 20.59% -
ROE 1.35% 1.40% 0.27% 0.52% -0.80% 0.00% 0.46% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 40.69 41.42 40.04 33.26 37.85 35.90 38.93 2.98%
EPS 14.56 14.96 2.92 5.37 -8.16 0.00 4.62 114.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.8108 10.6929 10.701 10.4172 10.1745 10.1403 9.96 5.60%
Adjusted Per Share Value based on latest NOSH - 63,171
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 41.35 42.09 40.69 33.79 38.46 36.48 39.56 2.98%
EPS 14.81 15.20 2.96 5.45 -8.28 -0.02 4.69 114.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.986 10.8662 10.8745 10.5861 10.3394 10.3047 10.1214 5.60%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.55 3.58 3.24 3.48 3.20 3.22 3.00 -
P/RPS 8.73 8.64 8.09 10.46 8.46 8.97 7.71 8.61%
P/EPS 24.37 23.93 111.06 64.84 -39.25 -16,951.15 64.97 -47.89%
EY 4.10 4.18 0.90 1.54 -2.55 -0.01 1.54 91.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.30 0.33 0.31 0.32 0.30 6.54%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 27/02/17 30/11/16 30/08/16 -
Price 4.42 3.60 3.50 3.21 3.20 3.16 3.19 -
P/RPS 10.86 8.69 8.74 9.65 8.46 8.80 8.19 20.63%
P/EPS 30.34 24.06 119.97 59.81 -39.25 -16,635.29 69.08 -42.13%
EY 3.30 4.16 0.83 1.67 -2.55 -0.01 1.45 72.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.33 0.31 0.31 0.31 0.32 17.91%

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