[KLK] QoQ Cumulative Quarter Result on 31-Mar-2023 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
31-Mar-2023 [#2]
Profit Trend
QoQ- 43.07%
YoY- -44.69%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 5,636,052 23,647,586 17,870,276 12,756,137 6,707,722 27,149,474 20,172,770 -57.16%
PBT 366,157 1,152,227 969,408 894,874 595,378 3,219,478 2,492,088 -72.05%
Tax -101,255 -161,530 -147,490 -180,533 -112,559 -781,121 -591,828 -69.08%
NP 264,902 990,697 821,918 714,341 482,819 2,438,357 1,900,260 -73.01%
-
NP to SH 226,942 834,259 717,951 633,848 443,039 2,166,290 1,704,160 -73.82%
-
Tax Rate 27.65% 14.02% 15.21% 20.17% 18.91% 24.26% 23.75% -
Total Cost 5,371,150 22,656,889 17,048,358 12,041,796 6,224,903 24,711,117 18,272,510 -55.69%
-
Net Worth 14,149,080 14,321,629 14,461,826 14,126,195 13,617,111 14,285,568 13,509,295 3.12%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - 215,687 215,687 215,667 - 215,631 215,631 -
Div Payout % - 25.85% 30.04% 34.03% - 9.95% 12.65% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 14,149,080 14,321,629 14,461,826 14,126,195 13,617,111 14,285,568 13,509,295 3.12%
NOSH 1,081,017 1,081,017 1,081,017 1,081,017 1,081,017 1,081,017 1,081,017 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 4.70% 4.19% 4.60% 5.60% 7.20% 8.98% 9.42% -
ROE 1.60% 5.83% 4.96% 4.49% 3.25% 15.16% 12.61% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 522.61 2,192.77 1,657.05 1,182.95 622.15 2,518.14 1,871.04 -57.17%
EPS 21.00 77.40 66.60 58.80 41.10 200.90 158.10 -73.87%
DPS 0.00 20.00 20.00 20.00 0.00 20.00 20.00 -
NAPS 13.12 13.28 13.41 13.10 12.63 13.25 12.53 3.10%
Adjusted Per Share Value based on latest NOSH - 1,081,017
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 512.84 2,151.76 1,626.07 1,160.72 610.36 2,470.41 1,835.58 -57.16%
EPS 20.65 75.91 65.33 57.68 40.31 197.12 155.07 -73.82%
DPS 0.00 19.63 19.63 19.62 0.00 19.62 19.62 -
NAPS 12.8747 13.0317 13.1592 12.8538 12.3906 12.9989 12.2925 3.12%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 21.82 21.40 21.96 20.78 22.36 20.70 21.94 -
P/RPS 4.18 0.98 1.33 1.76 3.59 0.82 1.17 133.15%
P/EPS 103.69 27.66 32.99 35.35 54.41 10.30 13.88 280.75%
EY 0.96 3.61 3.03 2.83 1.84 9.71 7.20 -73.80%
DY 0.00 0.93 0.91 0.96 0.00 0.97 0.91 -
P/NAPS 1.66 1.61 1.64 1.59 1.77 1.56 1.75 -3.44%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 20/02/24 22/11/23 24/08/23 24/05/23 22/02/23 23/11/22 17/08/22 -
Price 22.60 21.52 22.40 22.54 21.32 21.20 23.00 -
P/RPS 4.32 0.98 1.35 1.91 3.43 0.84 1.23 130.52%
P/EPS 107.40 27.82 33.65 38.35 51.88 10.55 14.55 277.72%
EY 0.93 3.59 2.97 2.61 1.93 9.48 6.87 -73.53%
DY 0.00 0.93 0.89 0.89 0.00 0.94 0.87 -
P/NAPS 1.72 1.62 1.67 1.72 1.69 1.60 1.84 -4.38%

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