[KLK] QoQ Cumulative Quarter Result on 31-Mar-2018 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 59.03%
YoY- -21.58%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 4,085,162 18,400,500 14,209,524 9,877,792 5,192,541 21,004,036 15,840,254 -59.38%
PBT 336,381 1,117,380 947,190 730,446 441,504 1,450,205 1,069,403 -53.65%
Tax -64,770 -313,276 -246,666 -179,507 -98,950 -383,329 -268,376 -61.13%
NP 271,611 804,104 700,524 550,939 342,554 1,066,876 801,027 -51.27%
-
NP to SH 250,916 753,328 651,828 509,900 320,627 1,005,130 763,006 -52.26%
-
Tax Rate 19.25% 28.04% 26.04% 24.57% 22.41% 26.43% 25.10% -
Total Cost 3,813,551 17,596,396 13,509,000 9,326,853 4,849,987 19,937,160 15,039,227 -59.83%
-
Net Worth 10,766,802 11,427,081 11,235,388 11,075,642 11,576,176 11,576,176 11,341,884 -3.40%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 159,744 159,744 159,744 - 532,482 159,744 -
Div Payout % - 21.21% 24.51% 31.33% - 52.98% 20.94% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 10,766,802 11,427,081 11,235,388 11,075,642 11,576,176 11,576,176 11,341,884 -3.40%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.65% 4.37% 4.93% 5.58% 6.60% 5.08% 5.06% -
ROE 2.33% 6.59% 5.80% 4.60% 2.77% 8.68% 6.73% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 383.60 1,727.80 1,334.27 927.52 487.58 1,972.27 1,487.40 -59.38%
EPS 23.60 70.70 61.20 47.90 30.10 94.40 71.60 -52.18%
DPS 0.00 15.00 15.00 15.00 0.00 50.00 15.00 -
NAPS 10.11 10.73 10.55 10.40 10.87 10.87 10.65 -3.40%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 371.72 1,674.31 1,292.97 898.81 472.48 1,911.22 1,441.35 -59.38%
EPS 22.83 68.55 59.31 46.40 29.17 91.46 69.43 -52.26%
DPS 0.00 14.54 14.54 14.54 0.00 48.45 14.54 -
NAPS 9.797 10.3978 10.2234 10.078 10.5335 10.5335 10.3203 -3.40%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 24.72 24.96 24.16 25.58 25.00 24.56 24.88 -
P/RPS 6.44 1.44 1.81 2.76 5.13 1.25 1.67 145.30%
P/EPS 104.92 35.29 39.47 53.43 83.04 26.02 34.73 108.55%
EY 0.95 2.83 2.53 1.87 1.20 3.84 2.88 -52.16%
DY 0.00 0.60 0.62 0.59 0.00 2.04 0.60 -
P/NAPS 2.45 2.33 2.29 2.46 2.30 2.26 2.34 3.10%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 18/02/19 14/11/18 14/08/18 16/05/18 12/02/18 22/11/17 15/08/17 -
Price 24.74 24.92 24.86 25.40 25.24 24.50 24.68 -
P/RPS 6.45 1.44 1.86 2.74 5.18 1.24 1.66 146.54%
P/EPS 105.00 35.23 40.62 53.05 83.83 25.96 34.45 109.79%
EY 0.95 2.84 2.46 1.89 1.19 3.85 2.90 -52.38%
DY 0.00 0.60 0.60 0.59 0.00 2.04 0.61 -
P/NAPS 2.45 2.32 2.36 2.44 2.32 2.25 2.32 3.69%

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