[KLUANG] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -29.76%
YoY- 124.28%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 29,872 24,433 24,292 26,349 26,205 24,216 24,625 3.26%
PBT 48,146 -15,373 -7,275 14,262 5,526 9,945 15,070 21.33%
Tax 1,909 -13,488 -220 -888 -1,051 1,077 -2,379 -
NP 50,055 -28,861 -7,495 13,374 4,475 11,022 12,691 25.67%
-
NP to SH 28,107 -16,148 -8,693 6,336 2,825 5,207 6,184 28.67%
-
Tax Rate -3.97% - - 6.23% 19.02% -10.83% 15.79% -
Total Cost -20,183 53,294 31,787 12,975 21,730 13,194 11,934 -
-
Net Worth 667,135 615,933 677,266 675,820 658,075 638,586 480,056 5.63%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 627 3,790 - - - - 631 -0.10%
Div Payout % 2.23% 0.00% - - - - 10.22% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 667,135 615,933 677,266 675,820 658,075 638,586 480,056 5.63%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 167.56% -118.12% -30.85% 50.76% 17.08% 45.52% 51.54% -
ROE 4.21% -2.62% -1.28% 0.94% 0.43% 0.82% 1.29% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 47.65 38.73 38.45 41.71 41.48 38.33 38.98 3.40%
EPS 44.83 -25.60 -13.76 10.03 4.47 8.24 9.79 28.83%
DPS 1.00 6.00 0.00 0.00 0.00 0.00 1.00 0.00%
NAPS 10.6408 9.7634 10.721 10.6981 10.4172 10.1087 7.5992 5.76%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 48.05 39.30 39.08 42.39 42.15 38.95 39.61 3.26%
EPS 45.21 -25.98 -13.98 10.19 4.54 8.38 9.95 28.66%
DPS 1.01 6.10 0.00 0.00 0.00 0.00 1.02 -0.16%
NAPS 10.7318 9.9082 10.8948 10.8715 10.5861 10.2726 7.7224 5.63%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.70 2.91 3.33 4.20 3.48 3.11 3.38 -
P/RPS 7.77 7.51 8.66 10.07 8.39 8.11 8.67 -1.80%
P/EPS 8.25 -11.37 -24.20 41.88 77.82 37.73 34.53 -21.21%
EY 12.12 -8.80 -4.13 2.39 1.29 2.65 2.90 26.88%
DY 0.27 2.06 0.00 0.00 0.00 0.00 0.30 -1.73%
P/NAPS 0.35 0.30 0.31 0.39 0.33 0.31 0.44 -3.73%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 25/06/20 29/05/19 28/05/18 31/05/17 26/05/16 29/05/15 -
Price 3.60 3.16 3.13 4.12 3.21 3.27 3.14 -
P/RPS 7.56 8.16 8.14 9.88 7.74 8.53 8.06 -1.06%
P/EPS 8.03 -12.35 -22.75 41.08 71.78 39.67 32.08 -20.59%
EY 12.45 -8.10 -4.40 2.43 1.39 2.52 3.12 25.91%
DY 0.28 1.90 0.00 0.00 0.00 0.00 0.32 -2.19%
P/NAPS 0.34 0.32 0.29 0.39 0.31 0.32 0.41 -3.06%

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