[KLUANG] YoY Cumulative 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- 94.75%
YoY- 278.72%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 13,542 9,551 8,660 12,851 11,954 11,239 11,171 3.25%
PBT 36,224 4,642 -10,713 9,371 -4,474 -3,850 6,867 31.90%
Tax -126 -85 -124 -477 -940 -225 -832 -26.97%
NP 36,098 4,557 -10,837 8,894 -5,414 -4,075 6,035 34.69%
-
NP to SH 20,152 2,460 -9,577 4,602 -2,575 -1,816 3,163 36.11%
-
Tax Rate 0.35% 1.83% - 5.09% - - 12.12% -
Total Cost -22,556 4,994 19,497 3,957 17,368 15,314 5,136 -
-
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 627 3,790 - - - - 631 -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 3.13% 0.38% -1.46% 0.67% -0.40% -0.28% 0.68% -
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 21.57 15.12 13.71 20.34 18.92 17.79 17.68 3.36%
EPS 32.08 3.89 -15.16 7.28 -4.08 -2.87 5.01 36.23%
DPS 1.00 6.00 0.00 0.00 0.00 0.00 1.00 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 21.44 15.12 13.71 20.34 18.92 17.79 17.68 3.26%
EPS 31.90 3.89 -15.16 7.28 -4.08 -2.87 5.01 36.10%
DPS 0.99 6.00 0.00 0.00 0.00 0.00 1.00 -0.16%
NAPS 10.2001 10.2472 10.3563 10.8108 10.1745 10.1632 7.3385 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 15.76 22.49 26.41 17.45 16.91 18.77 16.40 -0.66%
P/EPS 10.59 87.31 -23.88 48.73 -78.50 -116.19 57.92 -24.64%
EY 9.44 1.15 -4.19 2.05 -1.27 -0.86 1.73 32.65%
DY 0.29 1.76 0.00 0.00 0.00 0.00 0.34 -2.61%
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 15.71 23.02 26.33 21.73 16.91 17.48 19.34 -3.40%
P/EPS 10.56 89.37 -23.81 60.67 -78.50 -108.19 68.30 -26.71%
EY 9.47 1.12 -4.20 1.65 -1.27 -0.92 1.46 36.52%
DY 0.29 1.72 0.00 0.00 0.00 0.00 0.29 0.00%
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