[KLUANG] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -46.73%
YoY- 51.12%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 64,417 56,736 54,359 37,534 28,223 22,649 27,484 15.23%
PBT 67,156 57,694 -16,091 36,616 16,587 -5,222 7,323 44.62%
Tax -2,224 351 -1,888 -808 1,948 -13,522 -494 28.47%
NP 64,932 58,045 -17,979 35,808 18,535 -18,744 6,829 45.50%
-
NP to SH 46,753 27,013 -10,173 16,531 10,939 -14,462 2,668 61.09%
-
Tax Rate 3.31% -0.61% - 2.21% -11.74% - 6.75% -
Total Cost -515 -1,309 72,338 1,726 9,688 41,393 20,655 -
-
Net Worth 760,474 712,340 675,728 669,509 628,969 654,253 680,678 1.86%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - 627 3,790 - - -
Div Payout % - - - 3.80% 34.65% - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 760,474 712,340 675,728 669,509 628,969 654,253 680,678 1.86%
NOSH 62,164 63,171 63,171 63,171 63,171 63,171 63,171 -0.26%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 100.80% 102.31% -33.07% 95.40% 65.67% -82.76% 24.85% -
ROE 6.15% 3.79% -1.51% 2.47% 1.74% -2.21% 0.39% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 103.62 91.26 87.18 59.93 44.90 35.85 43.51 15.54%
EPS 75.21 43.45 -16.32 26.40 17.40 -22.89 4.22 61.54%
DPS 0.00 0.00 0.00 1.00 6.00 0.00 0.00 -
NAPS 12.2333 11.4585 10.8375 10.6906 10.0054 10.3567 10.775 2.13%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 103.62 91.27 87.44 60.38 45.40 36.43 44.21 15.23%
EPS 75.21 43.45 -16.36 26.59 17.60 -23.26 4.29 61.10%
DPS 0.00 0.00 0.00 1.01 6.10 0.00 0.00 -
NAPS 12.2333 11.459 10.87 10.77 10.1179 10.5246 10.9497 1.86%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 5.70 3.81 4.02 3.68 3.20 3.50 3.99 -
P/RPS 5.50 4.17 4.61 6.14 7.13 9.76 9.17 -8.15%
P/EPS 7.58 8.77 -24.64 13.94 18.39 -15.29 94.47 -34.30%
EY 13.19 11.40 -4.06 7.17 5.44 -6.54 1.06 52.16%
DY 0.00 0.00 0.00 0.27 1.87 0.00 0.00 -
P/NAPS 0.47 0.33 0.37 0.34 0.32 0.34 0.37 4.06%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 24/11/23 29/11/22 26/11/21 27/11/20 29/11/19 30/11/18 -
Price 5.84 3.77 3.92 4.22 3.25 3.35 3.98 -
P/RPS 5.64 4.13 4.50 7.04 7.24 9.34 9.15 -7.74%
P/EPS 7.77 8.68 -24.03 15.99 18.68 -14.63 94.24 -34.00%
EY 12.88 11.53 -4.16 6.26 5.35 -6.83 1.06 51.56%
DY 0.00 0.00 0.00 0.24 1.85 0.00 0.00 -
P/NAPS 0.48 0.33 0.36 0.39 0.32 0.32 0.37 4.42%

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