[KLUANG] YoY Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 168.13%
YoY- 125.69%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 25,174 26,075 13,542 9,551 8,660 12,851 11,954 13.20%
PBT 6,243 825 36,224 4,642 -10,713 9,371 -4,474 -
Tax -359 -116 -126 -85 -124 -477 -940 -14.81%
NP 5,884 709 36,098 4,557 -10,837 8,894 -5,414 -
-
NP to SH 2,972 -7 20,152 2,460 -9,577 4,602 -2,575 -
-
Tax Rate 5.75% 14.06% 0.35% 1.83% - 5.09% - -
Total Cost 19,290 25,366 -22,556 4,994 19,497 3,957 17,368 1.76%
-
Net Worth 674,161 667,786 644,361 647,335 654,227 682,939 642,743 0.79%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - 627 3,790 - - - -
Div Payout % - - 3.11% 154.08% - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 674,161 667,786 644,361 647,335 654,227 682,939 642,743 0.79%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 23.37% 2.72% 266.56% 47.71% -125.14% 69.21% -45.29% -
ROE 0.44% 0.00% 3.13% 0.38% -1.46% 0.67% -0.40% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 40.46 41.65 21.57 15.12 13.71 20.34 18.92 13.49%
EPS 4.77 -0.01 32.08 3.89 -15.16 7.28 -4.08 -
DPS 0.00 0.00 1.00 6.00 0.00 0.00 0.00 -
NAPS 10.8353 10.667 10.2656 10.2472 10.3563 10.8108 10.1745 1.05%
Adjusted Per Share Value based on latest NOSH - 63,171
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 40.50 41.95 21.78 15.36 13.93 20.67 19.23 13.21%
EPS 4.78 -0.01 32.42 3.96 -15.41 7.40 -4.14 -
DPS 0.00 0.00 1.01 6.10 0.00 0.00 0.00 -
NAPS 10.8448 10.7423 10.3655 10.4133 10.5242 10.986 10.3394 0.79%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 3.96 3.96 3.40 3.40 3.62 3.55 3.20 -
P/RPS 9.79 9.51 15.76 22.49 26.41 17.45 16.91 -8.70%
P/EPS 82.90 -35,415.41 10.59 87.31 -23.88 48.73 -78.50 -
EY 1.21 0.00 9.44 1.15 -4.19 2.05 -1.27 -
DY 0.00 0.00 0.29 1.76 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.33 0.33 0.35 0.33 0.31 2.99%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 26/02/21 26/02/20 28/02/19 28/02/18 27/02/17 -
Price 3.95 4.25 3.39 3.48 3.61 4.42 3.20 -
P/RPS 9.76 10.20 15.71 23.02 26.33 21.73 16.91 -8.74%
P/EPS 82.69 -38,008.97 10.56 89.37 -23.81 60.67 -78.50 -
EY 1.21 0.00 9.47 1.12 -4.20 1.65 -1.27 -
DY 0.00 0.00 0.29 1.72 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.33 0.34 0.35 0.41 0.31 2.52%

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