[KLUANG] QoQ TTM Result on 31-Mar-2022 [#3]

Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -4.56%
YoY- -63.07%
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 53,229 54,359 54,130 49,595 44,207 37,534 31,674 41.21%
PBT -9,284 -16,091 -14,702 24,750 26,016 36,616 61,415 -
Tax -1,689 -1,888 -1,446 -868 -814 -808 -824 61.15%
NP -10,973 -17,979 -16,148 23,882 25,202 35,808 60,591 -
-
NP to SH -6,474 -10,173 -9,453 10,379 10,875 16,531 31,034 -
-
Tax Rate - - - 3.51% 3.13% 2.21% 1.34% -
Total Cost 64,202 72,338 70,278 25,713 19,005 1,726 -28,917 -
-
Net Worth 674,161 675,728 675,025 676,354 667,786 669,509 679,712 -0.54%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - 627 627 -
Div Payout % - - - - - 3.80% 2.02% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 674,161 675,728 675,025 676,354 667,786 669,509 679,712 -0.54%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -20.61% -33.07% -29.83% 48.15% 57.01% 95.40% 191.30% -
ROE -0.96% -1.51% -1.40% 1.53% 1.63% 2.47% 4.57% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 85.55 87.18 86.68 79.34 70.61 59.93 50.53 41.91%
EPS -10.41 -16.32 -15.14 16.60 17.37 26.40 49.51 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 10.8353 10.8375 10.8094 10.8196 10.667 10.6906 10.844 -0.05%
Adjusted Per Share Value based on latest NOSH - 63,171
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 84.26 86.05 85.69 78.51 69.98 59.42 50.14 41.21%
EPS -10.25 -16.10 -14.96 16.43 17.21 26.17 49.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.99 0.99 -
NAPS 10.6718 10.6967 10.6855 10.7066 10.5709 10.5982 10.7597 -0.54%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.96 4.02 4.02 4.19 3.96 3.68 3.70 -
P/RPS 4.63 4.61 4.64 5.28 5.61 6.14 7.32 -26.25%
P/EPS -38.06 -24.64 -26.56 25.24 22.80 13.94 7.47 -
EY -2.63 -4.06 -3.77 3.96 4.39 7.17 13.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.27 0.27 -
P/NAPS 0.37 0.37 0.37 0.39 0.37 0.34 0.34 5.78%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 29/08/22 27/05/22 28/02/22 26/11/21 30/08/21 -
Price 3.95 3.92 4.03 4.16 4.25 4.22 3.87 -
P/RPS 4.62 4.50 4.65 5.24 6.02 7.04 7.66 -28.54%
P/EPS -37.96 -24.03 -26.62 25.06 24.47 15.99 7.82 -
EY -2.63 -4.16 -3.76 3.99 4.09 6.26 12.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.24 0.26 -
P/NAPS 0.36 0.36 0.37 0.38 0.40 0.39 0.36 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