[KLUANG] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -34.21%
YoY- -29.95%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 57,812 53,229 44,207 29,902 23,504 24,914 26,190 14.10%
PBT 61,852 -9,284 26,016 25,262 14,169 -5,648 19,596 21.10%
Tax -13 -1,689 -814 1,927 -13,493 -336 -738 -48.97%
NP 61,839 -10,973 25,202 27,189 676 -5,984 18,858 21.87%
-
NP to SH 28,292 -6,474 10,875 15,524 -266 -7,696 9,020 20.97%
-
Tax Rate 0.02% - 3.13% -7.63% 95.23% - 3.77% -
Total Cost -4,027 64,202 19,005 2,713 22,828 30,898 7,332 -
-
Net Worth 718,209 674,161 667,786 644,361 647,335 654,227 682,939 0.84%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 627 3,790 - - -
Div Payout % - - - 4.04% 0.00% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 718,209 674,161 667,786 644,361 647,335 654,227 682,939 0.84%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 106.97% -20.61% 57.01% 90.93% 2.88% -24.02% 72.00% -
ROE 3.94% -0.96% 1.63% 2.41% -0.04% -1.18% 1.32% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 92.99 85.55 70.61 47.64 37.21 39.44 41.46 14.40%
EPS 45.51 -10.41 17.37 24.73 -0.42 -12.18 14.28 21.29%
DPS 0.00 0.00 0.00 1.00 6.00 0.00 0.00 -
NAPS 11.5529 10.8353 10.667 10.2656 10.2472 10.3563 10.8108 1.11%
Adjusted Per Share Value based on latest NOSH - 63,171
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 93.00 85.63 71.11 48.10 37.81 40.08 42.13 14.10%
EPS 45.51 -10.41 17.49 24.97 -0.43 -12.38 14.51 20.97%
DPS 0.00 0.00 0.00 1.01 6.10 0.00 0.00 -
NAPS 11.5534 10.8448 10.7423 10.3655 10.4133 10.5242 10.986 0.84%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.62 3.96 3.96 3.40 3.40 3.62 3.55 -
P/RPS 3.89 4.63 5.61 7.14 9.14 9.18 8.56 -12.31%
P/EPS 7.95 -38.06 22.80 13.75 -807.46 -29.71 24.86 -17.29%
EY 12.57 -2.63 4.39 7.27 -0.12 -3.37 4.02 20.91%
DY 0.00 0.00 0.00 0.29 1.76 0.00 0.00 -
P/NAPS 0.31 0.37 0.37 0.33 0.33 0.35 0.33 -1.03%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 28/02/22 26/02/21 26/02/20 28/02/19 28/02/18 -
Price 4.68 3.95 4.25 3.39 3.48 3.61 4.42 -
P/RPS 5.03 4.62 6.02 7.12 9.35 9.15 10.66 -11.76%
P/EPS 10.28 -37.96 24.47 13.71 -826.46 -29.63 30.96 -16.77%
EY 9.72 -2.63 4.09 7.30 -0.12 -3.37 3.23 20.14%
DY 0.00 0.00 0.00 0.29 1.72 0.00 0.00 -
P/NAPS 0.41 0.36 0.40 0.33 0.34 0.35 0.41 0.00%

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