[KLUANG] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -424.8%
YoY- -47.24%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 27,084 29,076 25,911 18,425 19,102 19,828 22,613 12.71%
PBT 72,448 65,924 -6,320 -29,250 9,284 -25,704 -1,186 -
Tax -252 -260 1,968 -129 -170 -180 -13,532 -92.88%
NP 72,196 65,664 -4,352 -29,380 9,114 -25,884 -14,718 -
-
NP to SH 40,304 37,984 -2,168 -15,980 4,920 -14,444 -12,303 -
-
Tax Rate 0.35% 0.39% - - 1.83% - - -
Total Cost -45,112 -36,588 30,263 47,805 9,988 45,712 37,331 -
-
Net Worth 644,361 628,969 639,083 615,933 647,335 654,253 676,464 -3.17%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 1,255 - - - 7,580 - - -
Div Payout % 3.11% - - - 154.08% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 644,361 628,969 639,083 615,933 647,335 654,253 676,464 -3.17%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 266.56% 225.84% -16.80% -159.45% 47.71% -130.54% -65.09% -
ROE 6.25% 6.04% -0.34% -2.59% 0.76% -2.21% -1.82% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 43.15 46.25 41.14 29.21 30.24 31.39 35.80 13.19%
EPS 64.16 60.44 -3.44 -25.31 7.78 -22.88 -19.48 -
DPS 2.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 10.2656 10.0054 10.1474 9.7634 10.2472 10.3567 10.7083 -2.76%
Adjusted Per Share Value based on latest NOSH - 63,171
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 43.57 46.77 41.68 29.64 30.73 31.90 36.38 12.71%
EPS 64.83 61.10 -3.49 -25.71 7.91 -23.24 -19.79 -
DPS 2.02 0.00 0.00 0.00 12.19 0.00 0.00 -
NAPS 10.3655 10.1179 10.2805 9.9082 10.4133 10.5246 10.8819 -3.17%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.40 3.20 3.15 2.91 3.40 3.50 3.25 -
P/RPS 7.88 6.92 7.66 9.96 11.24 11.15 9.08 -8.97%
P/EPS 5.30 5.30 -91.51 -11.49 43.66 -15.31 -16.69 -
EY 18.89 18.88 -1.09 -8.70 2.29 -6.53 -5.99 -
DY 0.59 0.00 0.00 0.00 3.53 0.00 0.00 -
P/NAPS 0.33 0.32 0.31 0.30 0.33 0.34 0.30 6.52%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 27/11/20 28/08/20 25/06/20 26/02/20 29/11/19 22/08/19 -
Price 3.39 3.25 3.33 3.16 3.48 3.35 3.57 -
P/RPS 7.86 7.03 8.09 10.82 11.51 10.67 9.97 -14.59%
P/EPS 5.28 5.38 -96.74 -12.48 44.68 -14.65 -18.33 -
EY 18.94 18.59 -1.03 -8.02 2.24 -6.83 -5.46 -
DY 0.59 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 0.33 0.32 0.33 0.32 0.34 0.32 0.33 0.00%

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