[KLUANG] YoY Annualized Quarter 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- -2.62%
YoY- 278.72%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 27,084 19,102 17,320 25,702 23,908 22,478 22,342 3.25%
PBT 72,448 9,284 -21,426 18,742 -8,948 -7,700 13,734 31.90%
Tax -252 -170 -248 -954 -1,880 -450 -1,664 -26.97%
NP 72,196 9,114 -21,674 17,788 -10,828 -8,150 12,070 34.69%
-
NP to SH 40,304 4,920 -19,154 9,204 -5,150 -3,632 6,326 36.11%
-
Tax Rate 0.35% 1.83% - 5.09% - - 12.12% -
Total Cost -45,112 9,988 38,994 7,914 34,736 30,628 10,272 -
-
Net Worth 644,361 647,335 654,227 682,939 642,743 642,029 463,587 5.63%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 1,255 7,580 - - - - 1,263 -0.10%
Div Payout % 3.11% 154.08% - - - - 19.97% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 644,361 647,335 654,227 682,939 642,743 642,029 463,587 5.63%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 266.56% 47.71% -125.14% 69.21% -45.29% -36.26% 54.02% -
ROE 6.25% 0.76% -2.93% 1.35% -0.80% -0.57% 1.36% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 43.15 30.24 27.42 40.69 37.85 35.58 35.37 3.36%
EPS 64.16 7.78 -30.32 14.56 -8.16 -5.74 10.02 36.23%
DPS 2.00 12.00 0.00 0.00 0.00 0.00 2.00 0.00%
NAPS 10.2656 10.2472 10.3563 10.8108 10.1745 10.1632 7.3385 5.74%
Adjusted Per Share Value based on latest NOSH - 63,171
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 43.57 30.73 27.86 41.35 38.46 36.16 35.94 3.25%
EPS 64.83 7.91 -30.81 14.81 -8.28 -5.84 10.18 36.10%
DPS 2.02 12.19 0.00 0.00 0.00 0.00 2.03 -0.08%
NAPS 10.3655 10.4133 10.5242 10.986 10.3394 10.3279 7.4575 5.63%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.40 3.40 3.62 3.55 3.20 3.34 2.90 -
P/RPS 7.88 11.24 13.20 8.73 8.46 9.39 8.20 -0.66%
P/EPS 5.30 43.66 -11.94 24.37 -39.25 -58.09 28.96 -24.63%
EY 18.89 2.29 -8.38 4.10 -2.55 -1.72 3.45 32.72%
DY 0.59 3.53 0.00 0.00 0.00 0.00 0.69 -2.57%
P/NAPS 0.33 0.33 0.35 0.33 0.31 0.33 0.40 -3.15%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 26/02/20 28/02/19 28/02/18 27/02/17 26/02/16 17/02/15 -
Price 3.39 3.48 3.61 4.42 3.20 3.11 3.42 -
P/RPS 7.86 11.51 13.17 10.86 8.46 8.74 9.67 -3.39%
P/EPS 5.28 44.68 -11.91 30.34 -39.25 -54.09 34.15 -26.71%
EY 18.94 2.24 -8.40 3.30 -2.55 -1.85 2.93 36.44%
DY 0.59 3.45 0.00 0.00 0.00 0.00 0.58 0.28%
P/NAPS 0.33 0.34 0.35 0.41 0.31 0.31 0.47 -5.71%

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