[KLUANG] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -46.73%
YoY- 51.12%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 54,130 49,595 44,207 37,534 31,674 29,872 29,902 48.69%
PBT -14,702 24,750 26,016 36,616 61,415 48,146 25,262 -
Tax -1,446 -868 -814 -808 -824 1,909 1,927 -
NP -16,148 23,882 25,202 35,808 60,591 50,055 27,189 -
-
NP to SH -9,453 10,379 10,875 16,531 31,034 28,107 15,524 -
-
Tax Rate - 3.51% 3.13% 2.21% 1.34% -3.97% -7.63% -
Total Cost 70,278 25,713 19,005 1,726 -28,917 -20,183 2,713 780.71%
-
Net Worth 675,025 676,354 667,786 669,509 679,712 667,135 644,361 3.15%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - 627 627 627 627 -
Div Payout % - - - 3.80% 2.02% 2.23% 4.04% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 675,025 676,354 667,786 669,509 679,712 667,135 644,361 3.15%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -29.83% 48.15% 57.01% 95.40% 191.30% 167.56% 90.93% -
ROE -1.40% 1.53% 1.63% 2.47% 4.57% 4.21% 2.41% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 86.68 79.34 70.61 59.93 50.53 47.65 47.64 49.20%
EPS -15.14 16.60 17.37 26.40 49.51 44.83 24.73 -
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 10.8094 10.8196 10.667 10.6906 10.844 10.6408 10.2656 3.51%
Adjusted Per Share Value based on latest NOSH - 63,171
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 85.69 78.51 69.98 59.42 50.14 47.29 47.33 48.70%
EPS -14.96 16.43 17.21 26.17 49.13 44.49 24.57 -
DPS 0.00 0.00 0.00 0.99 0.99 0.99 0.99 -
NAPS 10.6855 10.7066 10.5709 10.5982 10.7597 10.5606 10.2001 3.15%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 4.02 4.19 3.96 3.68 3.70 3.70 3.40 -
P/RPS 4.64 5.28 5.61 6.14 7.32 7.77 7.14 -25.03%
P/EPS -26.56 25.24 22.80 13.94 7.47 8.25 13.75 -
EY -3.77 3.96 4.39 7.17 13.38 12.12 7.27 -
DY 0.00 0.00 0.00 0.27 0.27 0.27 0.29 -
P/NAPS 0.37 0.39 0.37 0.34 0.34 0.35 0.33 7.94%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 28/02/22 26/11/21 30/08/21 27/05/21 26/02/21 -
Price 4.03 4.16 4.25 4.22 3.87 3.60 3.39 -
P/RPS 4.65 5.24 6.02 7.04 7.66 7.56 7.12 -24.78%
P/EPS -26.62 25.06 24.47 15.99 7.82 8.03 13.71 -
EY -3.76 3.99 4.09 6.26 12.79 12.45 7.30 -
DY 0.00 0.00 0.00 0.24 0.26 0.28 0.29 -
P/NAPS 0.37 0.38 0.40 0.39 0.36 0.34 0.33 7.94%

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