[KLUANG] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 114.3%
YoY- 317.4%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 27,484 29,105 26,349 26,190 26,166 25,293 26,205 3.22%
PBT 7,323 14,436 14,262 19,596 10,472 5,751 5,526 20.62%
Tax -494 -689 -888 -738 -1,129 -1,201 -1,051 -39.51%
NP 6,829 13,747 13,374 18,858 9,343 4,550 4,475 32.51%
-
NP to SH 2,668 6,483 6,336 9,020 4,209 1,843 2,825 -3.73%
-
Tax Rate 6.75% 4.77% 6.23% 3.77% 10.78% 20.88% 19.02% -
Total Cost 20,655 15,358 12,975 7,332 16,823 20,743 21,730 -3.32%
-
Net Worth 680,678 687,538 675,820 682,939 675,491 676,003 658,075 2.27%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 680,678 687,538 675,820 682,939 675,491 676,003 658,075 2.27%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 24.85% 47.23% 50.76% 72.00% 35.71% 17.99% 17.08% -
ROE 0.39% 0.94% 0.94% 1.32% 0.62% 0.27% 0.43% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 43.51 46.07 41.71 41.46 41.42 40.04 41.48 3.23%
EPS 4.22 10.26 10.03 14.28 6.66 2.92 4.47 -3.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.775 10.8836 10.6981 10.8108 10.6929 10.701 10.4172 2.27%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 44.21 46.82 42.39 42.13 42.09 40.69 42.15 3.22%
EPS 4.29 10.43 10.19 14.51 6.77 2.96 4.54 -3.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.9497 11.06 10.8715 10.986 10.8662 10.8745 10.5861 2.27%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.99 4.11 4.20 3.55 3.58 3.24 3.48 -
P/RPS 9.17 8.92 10.07 8.56 8.64 8.09 8.39 6.09%
P/EPS 94.47 40.05 41.88 24.86 53.73 111.06 77.82 13.78%
EY 1.06 2.50 2.39 4.02 1.86 0.90 1.29 -12.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.39 0.33 0.33 0.30 0.33 7.91%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 28/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 3.98 4.02 4.12 4.42 3.60 3.50 3.21 -
P/RPS 9.15 8.73 9.88 10.66 8.69 8.74 7.74 11.79%
P/EPS 94.24 39.17 41.08 30.96 54.03 119.97 71.78 19.88%
EY 1.06 2.55 2.43 3.23 1.85 0.83 1.39 -16.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.39 0.41 0.34 0.33 0.31 12.50%

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