[KLUANG] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -39.49%
YoY- 252.61%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 57,078 44,345 47,601 23,706 18,425 15,998 22,416 16.83%
PBT 42,440 19,206 -5,516 43,370 -29,250 -10,334 18,613 14.71%
Tax -1,093 -112 -266 -208 -129 -188 -813 5.05%
NP 41,346 19,094 -5,782 43,162 -29,380 -10,522 17,800 15.06%
-
NP to SH 37,790 9,173 -3,153 24,386 -15,980 -10,853 9,381 26.11%
-
Tax Rate 2.58% 0.58% - 0.48% - - 4.37% -
Total Cost 15,732 25,250 53,383 -19,456 47,805 26,521 4,616 22.65%
-
Net Worth 735,528 675,325 676,354 667,135 615,933 677,266 675,820 1.41%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 735,528 675,325 676,354 667,135 615,933 677,266 675,820 1.41%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 72.44% 43.06% -12.15% 182.07% -159.45% -65.77% 79.41% -
ROE 5.14% 1.36% -0.47% 3.66% -2.59% -1.60% 1.39% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 91.82 71.31 76.15 37.81 29.21 25.33 35.48 17.15%
EPS 32.24 14.73 -5.04 38.85 -25.31 -17.19 14.85 13.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.8315 10.8596 10.8196 10.6408 9.7634 10.721 10.6981 1.69%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 90.35 70.20 75.35 37.53 29.17 25.33 35.48 16.84%
EPS 59.82 14.52 -4.99 38.60 -25.30 -17.19 14.85 26.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.6433 10.6903 10.7066 10.5606 9.7501 10.721 10.6981 1.41%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 4.63 3.92 4.19 3.70 2.91 3.33 4.20 -
P/RPS 5.04 5.50 5.50 9.79 9.96 13.15 11.84 -13.25%
P/EPS 7.62 26.57 -83.06 9.51 -11.49 -19.38 28.28 -19.61%
EY 13.13 3.76 -1.20 10.51 -8.70 -5.16 3.54 24.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.39 0.35 0.30 0.31 0.39 0.00%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 27/05/22 27/05/21 25/06/20 29/05/19 28/05/18 -
Price 6.34 3.70 4.16 3.60 3.16 3.13 4.12 -
P/RPS 6.91 5.19 5.46 9.52 10.82 12.36 11.61 -8.27%
P/EPS 10.43 25.08 -82.47 9.26 -12.48 -18.22 27.74 -15.03%
EY 9.59 3.99 -1.21 10.80 -8.02 -5.49 3.60 17.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.34 0.38 0.34 0.32 0.29 0.39 5.56%

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