[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 56,736 54,359 37,534 28,223 22,649 27,484 26,166 13.76%
PBT 57,694 -16,091 36,616 16,587 -5,222 7,323 10,472 32.88%
Tax 351 -1,888 -808 1,948 -13,522 -494 -1,129 -
NP 58,045 -17,979 35,808 18,535 -18,744 6,829 9,343 35.56%
-
NP to SH 27,013 -10,173 16,531 10,939 -14,462 2,668 4,209 36.30%
-
Tax Rate -0.61% - 2.21% -11.74% - 6.75% 10.78% -
Total Cost -1,309 72,338 1,726 9,688 41,393 20,655 16,823 -
-
Net Worth 712,340 675,728 669,509 628,969 654,253 680,678 675,491 0.88%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - 627 3,790 - - - -
Div Payout % - - 3.80% 34.65% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 712,340 675,728 669,509 628,969 654,253 680,678 675,491 0.88%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 102.31% -33.07% 95.40% 65.67% -82.76% 24.85% 35.71% -
ROE 3.79% -1.51% 2.47% 1.74% -2.21% 0.39% 0.62% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 91.26 87.18 59.93 44.90 35.85 43.51 41.42 14.06%
EPS 43.45 -16.32 26.40 17.40 -22.89 4.22 6.66 36.67%
DPS 0.00 0.00 1.00 6.00 0.00 0.00 0.00 -
NAPS 11.4585 10.8375 10.6906 10.0054 10.3567 10.775 10.6929 1.15%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 89.81 86.05 59.42 44.68 35.85 43.51 41.42 13.76%
EPS 42.76 -16.10 26.17 17.32 -22.89 4.22 6.66 36.31%
DPS 0.00 0.00 0.99 6.00 0.00 0.00 0.00 -
NAPS 11.2762 10.6967 10.5982 9.9565 10.3567 10.775 10.6929 0.88%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.81 4.02 3.68 3.20 3.50 3.99 3.58 -
P/RPS 4.17 4.61 6.14 7.13 9.76 9.17 8.64 -11.42%
P/EPS 8.77 -24.64 13.94 18.39 -15.29 94.47 53.73 -26.06%
EY 11.40 -4.06 7.17 5.44 -6.54 1.06 1.86 35.26%
DY 0.00 0.00 0.27 1.87 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.34 0.32 0.34 0.37 0.33 0.00%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 29/11/22 26/11/21 27/11/20 29/11/19 30/11/18 30/11/17 -
Price 3.77 3.92 4.22 3.25 3.35 3.98 3.60 -
P/RPS 4.13 4.50 7.04 7.24 9.34 9.15 8.69 -11.65%
P/EPS 8.68 -24.03 15.99 18.68 -14.63 94.24 54.03 -26.25%
EY 11.53 -4.16 6.26 5.35 -6.83 1.06 1.85 35.63%
DY 0.00 0.00 0.24 1.85 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.39 0.32 0.32 0.37 0.34 -0.49%

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