[KLUANG] YoY Cumulative 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- -9.24%
YoY- 252.61%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 42,809 33,259 35,701 17,780 13,819 11,999 16,812 16.83%
PBT 31,830 14,405 -4,137 32,528 -21,938 -7,751 13,960 14.71%
Tax -820 -84 -200 -156 -97 -141 -610 5.04%
NP 31,010 14,321 -4,337 32,372 -22,035 -7,892 13,350 15.06%
-
NP to SH 28,343 6,880 -2,365 18,290 -11,985 -8,140 7,036 26.11%
-
Tax Rate 2.58% 0.58% - 0.48% - - 4.37% -
Total Cost 11,799 18,938 40,038 -14,592 35,854 19,891 3,462 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 3.85% 1.02% -0.35% 2.74% -1.95% -1.20% 1.04% -
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 68.86 53.48 57.11 28.36 21.91 18.99 26.61 17.15%
EPS 24.18 11.05 -3.78 29.14 -18.98 -12.89 11.14 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 68.86 53.50 57.43 28.60 22.23 19.30 27.04 16.84%
EPS 45.59 11.07 -3.80 29.42 -19.28 -13.09 11.32 26.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.832 10.8636 10.8801 10.7318 9.9082 10.8948 10.8715 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 6.72 7.33 7.34 13.05 13.28 17.53 15.78 -13.25%
P/EPS 10.16 35.43 -110.75 12.68 -15.32 -25.84 37.71 -19.61%
EY 9.85 2.82 -0.90 7.88 -6.53 -3.87 2.65 24.43%
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 9.21 6.92 7.28 12.69 14.43 16.48 15.48 -8.28%
P/EPS 13.91 33.44 -109.96 12.34 -16.63 -24.29 36.99 -15.02%
EY 7.19 2.99 -0.91 8.10 -6.01 -4.12 2.70 17.71%
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