[KLUANG] YoY Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 19,697 13,358 13,129 7,269 4,957 4,921 6,542 20.16% YoY % 47.45% 1.74% 80.62% 46.64% 0.73% -24.78% - Horiz. % 301.09% 204.19% 200.69% 111.11% 75.77% 75.22% 100.00%
PBT 5,033 -9,707 -8,318 16,481 -6,426 -2,390 4,723 1.06% YoY % 151.85% -16.70% -150.47% 356.47% -168.87% -150.60% - Horiz. % 106.56% -205.53% -176.12% 348.95% -136.06% -50.60% 100.00%
Tax -238 -491 -49 -65 -45 -55 -250 -0.82% YoY % 51.53% -902.04% 24.62% -44.44% 18.18% 78.00% - Horiz. % 95.20% 196.40% 19.60% 26.00% 18.00% 22.00% 100.00%
NP 4,795 -10,198 -8,367 16,416 -6,471 -2,445 4,473 1.16% YoY % 147.02% -21.88% -150.97% 353.69% -164.66% -154.66% - Horiz. % 107.20% -227.99% -187.06% 367.00% -144.67% -54.66% 100.00%
NP to SH 1,817 -5,727 -5,007 9,496 -3,611 -1,452 2,363 -4.28% YoY % 131.73% -14.38% -152.73% 362.97% -148.69% -161.45% - Horiz. % 76.89% -242.36% -211.89% 401.86% -152.81% -61.45% 100.00%
Tax Rate 4.73 % - % - % 0.39 % - % - % 5.29 % -1.85% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 89.41% 0.00% 0.00% 7.37% 0.00% 0.00% 100.00%
Total Cost 14,902 23,556 21,496 -9,147 11,428 7,366 2,069 38.95% YoY % -36.74% 9.58% 335.01% -180.04% 55.15% 256.02% - Horiz. % 720.25% 1,138.52% 1,038.96% -442.10% 552.34% 356.02% 100.00%
Net Worth 712,340 675,728 669,509 628,969 654,253 680,678 675,491 0.89% YoY % 5.42% 0.93% 6.45% -3.86% -3.88% 0.77% - Horiz. % 105.46% 100.04% 99.11% 93.11% 96.86% 100.77% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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 0.89% YoY % 5.42% 0.93% 6.45% -3.86% -3.88% 0.77% - Horiz. % 105.46% 100.04% 99.11% 93.11% 96.86% 100.77% 100.00%
NOSH 62,167 62,351 62,626 62,863 63,171 63,171 63,171 -0.27% YoY % -0.30% -0.44% -0.38% -0.49% 0.00% 0.00% - Horiz. % 98.41% 98.70% 99.14% 99.51% 100.00% 100.00% 100.00%
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 24.34 % -76.34 % -63.73 % 225.84 % -130.54 % -49.69 % 68.37 % -15.81% YoY % 131.88% -19.79% -128.22% 273.00% -162.71% -172.68% - Horiz. % 35.60% -111.66% -93.21% 330.32% -190.93% -72.68% 100.00%
ROE 0.26 % -0.85 % -0.75 % 1.51 % -0.55 % -0.21 % 0.35 % -4.83% YoY % 130.59% -13.33% -149.67% 374.55% -161.90% -160.00% - Horiz. % 74.29% -242.86% -214.29% 431.43% -157.14% -60.00% 100.00%
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 31.68 21.42 20.96 11.56 7.85 7.79 10.36 20.47% YoY % 47.90% 2.19% 81.31% 47.26% 0.77% -24.81% - Horiz. % 305.79% 206.76% 202.32% 111.58% 75.77% 75.19% 100.00%
EPS 2.92 -9.19 -8.00 15.11 -5.72 -2.30 3.74 -4.04% YoY % 131.77% -14.87% -152.95% 364.16% -148.70% -161.50% - Horiz. % 78.07% -245.72% -213.90% 404.01% -152.94% -61.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 11.4585 10.8375 10.6906 10.0054 10.3567 10.7750 10.6929 1.16% YoY % 5.73% 1.37% 6.85% -3.39% -3.88% 0.77% - Horiz. % 107.16% 101.35% 99.98% 93.57% 96.86% 100.77% 100.00%
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 31.18 21.15 20.78 11.51 7.85 7.79 10.36 20.15% YoY % 47.42% 1.78% 80.54% 46.62% 0.77% -24.81% - Horiz. % 300.97% 204.15% 200.58% 111.10% 75.77% 75.19% 100.00%
EPS 2.88 -9.07 -7.93 15.03 -5.72 -2.30 3.74 -4.26% YoY % 131.75% -14.38% -152.76% 362.76% -148.70% -161.50% - Horiz. % 77.01% -242.51% -212.03% 401.87% -152.94% -61.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 11.2762 10.6967 10.5982 9.9565 10.3567 10.7750 10.6929 0.89% YoY % 5.42% 0.93% 6.45% -3.86% -3.88% 0.77% - Horiz. % 105.46% 100.04% 99.11% 93.11% 96.86% 100.77% 100.00%
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 3.8100 4.0200 3.6800 3.2000 3.5000 3.9900 3.5800 -
P/RPS 12.02 18.76 17.55 27.67 44.60 51.22 34.57 -16.14% YoY % -35.93% 6.89% -36.57% -37.96% -12.92% 48.16% - Horiz. % 34.77% 54.27% 50.77% 80.04% 129.01% 148.16% 100.00%
P/EPS 130.36 -43.77 -46.03 21.18 -61.23 -173.59 95.71 5.28% YoY % 397.83% 4.91% -317.33% 134.59% 64.73% -281.37% - Horiz. % 136.20% -45.73% -48.09% 22.13% -63.97% -181.37% 100.00%
EY 0.77 -2.28 -2.17 4.72 -1.63 -0.58 1.04 -4.88% YoY % 133.77% -5.07% -145.97% 389.57% -181.03% -155.77% - Horiz. % 74.04% -219.23% -208.65% 453.85% -156.73% -55.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.33 0.37 0.34 0.32 0.34 0.37 0.33 - YoY % -10.81% 8.82% 6.25% -5.88% -8.11% 12.12% - Horiz. % 100.00% 112.12% 103.03% 96.97% 103.03% 112.12% 100.00%
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 3.7700 3.9200 4.2200 3.2500 3.3500 3.9800 3.6000 -
P/RPS 11.90 18.30 20.13 28.11 42.69 51.09 34.76 -16.35% YoY % -34.97% -9.09% -28.39% -34.15% -16.44% 46.98% - Horiz. % 34.23% 52.65% 57.91% 80.87% 122.81% 146.98% 100.00%
P/EPS 128.99 -42.68 -52.78 21.51 -58.61 -173.16 96.24 5.00% YoY % 402.23% 19.14% -345.37% 136.70% 66.15% -279.93% - Horiz. % 134.03% -44.35% -54.84% 22.35% -60.90% -179.93% 100.00%
EY 0.78 -2.34 -1.89 4.65 -1.71 -0.58 1.04 -4.68% YoY % 133.33% -23.81% -140.65% 371.93% -194.83% -155.77% - Horiz. % 75.00% -225.00% -181.73% 447.12% -164.42% -55.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.33 0.36 0.39 0.32 0.32 0.37 0.34 -0.50% YoY % -8.33% -7.69% 21.87% 0.00% -13.51% 8.82% - Horiz. % 97.06% 105.88% 114.71% 94.12% 94.12% 108.82% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Kluang_1Q2023 Report_Bursa.pdf 
