[KLUANG] QoQ TTM Result on 30-Sep-2017 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 128.38%
YoY- -39.06%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 29,105 26,349 26,190 26,166 25,293 26,205 25,308 9.79%
PBT 14,436 14,262 19,596 10,472 5,751 5,526 4,789 109.09%
Tax -689 -888 -738 -1,129 -1,201 -1,051 -1,065 -25.25%
NP 13,747 13,374 18,858 9,343 4,550 4,475 3,724 139.42%
-
NP to SH 6,483 6,336 9,020 4,209 1,843 2,825 2,161 108.42%
-
Tax Rate 4.77% 6.23% 3.77% 10.78% 20.88% 19.02% 22.24% -
Total Cost 15,358 12,975 7,332 16,823 20,743 21,730 21,584 -20.34%
-
Net Worth 687,538 675,820 682,939 675,491 676,003 658,075 642,743 4.60%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 687,538 675,820 682,939 675,491 676,003 658,075 642,743 4.60%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 47.23% 50.76% 72.00% 35.71% 17.99% 17.08% 14.71% -
ROE 0.94% 0.94% 1.32% 0.62% 0.27% 0.43% 0.34% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 46.07 41.71 41.46 41.42 40.04 41.48 40.06 9.79%
EPS 10.26 10.03 14.28 6.66 2.92 4.47 3.42 108.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.8836 10.6981 10.8108 10.6929 10.701 10.4172 10.1745 4.60%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 46.82 42.39 42.13 42.09 40.69 42.15 40.71 9.79%
EPS 10.43 10.19 14.51 6.77 2.96 4.54 3.48 108.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.06 10.8715 10.986 10.8662 10.8745 10.5861 10.3394 4.60%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 4.11 4.20 3.55 3.58 3.24 3.48 3.20 -
P/RPS 8.92 10.07 8.56 8.64 8.09 8.39 7.99 7.63%
P/EPS 40.05 41.88 24.86 53.73 111.06 77.82 93.54 -43.28%
EY 2.50 2.39 4.02 1.86 0.90 1.29 1.07 76.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.33 0.33 0.30 0.33 0.31 14.58%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 28/05/18 28/02/18 30/11/17 30/08/17 31/05/17 27/02/17 -
Price 4.02 4.12 4.42 3.60 3.50 3.21 3.20 -
P/RPS 8.73 9.88 10.66 8.69 8.74 7.74 7.99 6.10%
P/EPS 39.17 41.08 30.96 54.03 119.97 71.78 93.54 -44.11%
EY 2.55 2.43 3.23 1.85 0.83 1.39 1.07 78.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.41 0.34 0.33 0.31 0.31 12.55%

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