[KLUANG] QoQ TTM Result on 30-Jun-2021 [#4]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 10.41%
YoY- 1531.46%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 49,595 44,207 37,534 31,674 29,872 29,902 28,223 45.67%
PBT 24,750 26,016 36,616 61,415 48,146 25,262 16,587 30.61%
Tax -868 -814 -808 -824 1,909 1,927 1,948 -
NP 23,882 25,202 35,808 60,591 50,055 27,189 18,535 18.42%
-
NP to SH 10,379 10,875 16,531 31,034 28,107 15,524 10,939 -3.44%
-
Tax Rate 3.51% 3.13% 2.21% 1.34% -3.97% -7.63% -11.74% -
Total Cost 25,713 19,005 1,726 -28,917 -20,183 2,713 9,688 91.80%
-
Net Worth 676,354 667,786 669,509 679,712 667,135 644,361 628,969 4.96%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - 627 627 627 627 3,790 -
Div Payout % - - 3.80% 2.02% 2.23% 4.04% 34.65% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 676,354 667,786 669,509 679,712 667,135 644,361 628,969 4.96%
NOSH 63,171 63,171 63,171 63,171 63,171 63,171 63,171 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 48.15% 57.01% 95.40% 191.30% 167.56% 90.93% 65.67% -
ROE 1.53% 1.63% 2.47% 4.57% 4.21% 2.41% 1.74% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 79.34 70.61 59.93 50.53 47.65 47.64 44.90 46.21%
EPS 16.60 17.37 26.40 49.51 44.83 24.73 17.40 -3.09%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 6.00 -
NAPS 10.8196 10.667 10.6906 10.844 10.6408 10.2656 10.0054 5.35%
Adjusted Per Share Value based on latest NOSH - 63,171
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 78.51 69.98 59.42 50.14 47.29 47.33 44.68 45.66%
EPS 16.43 17.21 26.17 49.13 44.49 24.57 17.32 -3.45%
DPS 0.00 0.00 0.99 0.99 0.99 0.99 6.00 -
NAPS 10.7066 10.5709 10.5982 10.7597 10.5606 10.2001 9.9565 4.96%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 4.19 3.96 3.68 3.70 3.70 3.40 3.20 -
P/RPS 5.28 5.61 6.14 7.32 7.77 7.14 7.13 -18.16%
P/EPS 25.24 22.80 13.94 7.47 8.25 13.75 18.39 23.52%
EY 3.96 4.39 7.17 13.38 12.12 7.27 5.44 -19.09%
DY 0.00 0.00 0.27 0.27 0.27 0.29 1.87 -
P/NAPS 0.39 0.37 0.34 0.34 0.35 0.33 0.32 14.11%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 28/02/22 26/11/21 30/08/21 27/05/21 26/02/21 27/11/20 -
Price 4.16 4.25 4.22 3.87 3.60 3.39 3.25 -
P/RPS 5.24 6.02 7.04 7.66 7.56 7.12 7.24 -19.40%
P/EPS 25.06 24.47 15.99 7.82 8.03 13.71 18.68 21.65%
EY 3.99 4.09 6.26 12.79 12.45 7.30 5.35 -17.77%
DY 0.00 0.00 0.24 0.26 0.28 0.29 1.85 -
P/NAPS 0.38 0.40 0.39 0.36 0.34 0.33 0.32 12.15%

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