[KLUANG] YoY 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- -5.25%
YoY- 187.05%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
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 6,273 4,594 3,739 6,309 6,285 6,293 5,926 0.95%
PBT 19,743 11,068 -8,323 4,648 -4,476 3,877 1,180 59.85%
Tax -61 -40 -69 -227 -618 -258 -495 -29.43%
NP 19,682 11,028 -8,392 4,421 -5,094 3,619 685 74.92%
-
NP to SH 10,656 6,071 -8,125 2,239 -2,572 2,128 937 49.90%
-
Tax Rate 0.31% 0.36% - 4.88% - 6.65% 41.95% -
Total Cost -13,409 -6,434 12,131 1,888 11,379 2,674 5,241 -
-
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 % 5.89% 62.43% - - - - 67.42% -
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 313.76% 240.05% -224.45% 70.07% -81.05% 57.51% 11.56% -
ROE 1.65% 0.94% -1.24% 0.33% -0.40% 0.33% 0.20% -
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 9.99 7.27 5.92 9.99 9.95 9.96 9.38 1.05%
EPS 16.98 9.61 -12.86 3.54 -4.07 3.37 1.48 50.12%
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 10.09 7.39 6.01 10.15 10.11 10.12 9.53 0.95%
EPS 17.14 9.77 -13.07 3.60 -4.14 3.42 1.51 49.85%
DPS 1.01 6.10 0.00 0.00 0.00 0.00 1.02 -0.16%
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 34.02 46.75 61.16 35.55 32.16 33.53 30.91 1.60%
P/EPS 20.03 35.38 -28.15 100.16 -78.60 99.15 195.52 -31.57%
EY 4.99 2.83 -3.55 1.00 -1.27 1.01 0.51 46.19%
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 33.92 47.85 60.99 44.26 32.16 31.22 36.46 -1.19%
P/EPS 19.97 36.21 -28.07 124.71 -78.60 92.32 230.57 -33.45%
EY 5.01 2.76 -3.56 0.80 -1.27 1.08 0.43 50.51%
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