[KLUANG] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 6.11%
YoY- 719.19%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 65,178 50,348 52,150 27,084 19,102 17,320 25,702 16.76%
PBT 50,282 12,486 1,650 72,448 9,284 -21,426 18,742 17.86%
Tax -940 -718 -232 -252 -170 -248 -954 -0.24%
NP 49,342 11,768 1,418 72,196 9,114 -21,674 17,788 18.52%
-
NP to SH 23,590 5,944 -14 40,304 4,920 -19,154 9,204 16.97%
-
Tax Rate 1.87% 5.75% 14.06% 0.35% 1.83% - 5.09% -
Total Cost 15,836 38,580 50,732 -45,112 9,988 38,994 7,914 12.24%
-
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 - - - 1,255 7,580 - - -
Div Payout % - - - 3.11% 154.08% - - -
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 75.70% 23.37% 2.72% 266.56% 47.71% -125.14% 69.21% -
ROE 3.28% 0.88% 0.00% 6.25% 0.76% -2.93% 1.35% -
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 104.84 80.92 83.30 43.15 30.24 27.42 40.69 17.07%
EPS 37.94 9.54 -0.02 64.16 7.78 -30.32 14.56 17.29%
DPS 0.00 0.00 0.00 2.00 12.00 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 103.18 79.70 82.55 42.87 30.24 27.42 40.69 16.76%
EPS 37.34 9.41 -0.02 63.80 7.78 -30.32 14.56 16.98%
DPS 0.00 0.00 0.00 1.99 12.00 0.00 0.00 -
NAPS 11.3691 10.6718 10.5709 10.2001 10.2472 10.3563 10.8108 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 3.45 4.89 4.75 7.88 11.24 13.20 8.73 -14.32%
P/EPS 9.54 41.45 -17,707.71 5.30 43.66 -11.94 24.37 -14.46%
EY 10.48 2.41 -0.01 18.89 2.29 -8.38 4.10 16.92%
DY 0.00 0.00 0.00 0.59 3.53 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 4.46 4.88 5.10 7.86 11.51 13.17 10.86 -13.77%
P/EPS 12.33 41.35 -19,004.48 5.28 44.68 -11.91 30.34 -13.92%
EY 8.11 2.42 -0.01 18.94 2.24 -8.40 3.30 16.15%
DY 0.00 0.00 0.00 0.59 3.45 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