[KLK] QoQ Quarter Result on 31-Dec-2017 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
12-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- 32.42%
YoY- -11.1%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 4,190,976 4,331,732 4,685,251 5,192,541 5,163,782 4,873,184 5,470,921 -16.26%
PBT 170,190 216,744 288,942 441,504 380,802 201,431 395,561 -42.97%
Tax -66,610 -67,159 -80,557 -98,950 -114,953 -79,599 -92,454 -19.61%
NP 103,580 149,585 208,385 342,554 265,849 121,832 303,107 -51.08%
-
NP to SH 101,500 141,928 189,273 320,627 242,124 112,761 289,569 -50.25%
-
Tax Rate 39.14% 30.99% 27.88% 22.41% 30.19% 39.52% 23.37% -
Total Cost 4,087,396 4,182,147 4,476,866 4,849,987 4,897,933 4,751,352 5,167,814 -14.46%
-
Net Worth 11,427,081 11,235,388 11,075,642 11,576,176 11,576,176 11,341,884 11,448,381 -0.12%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 159,744 - 372,737 - 159,744 -
Div Payout % - - 84.40% - 153.95% - 55.17% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 11,427,081 11,235,388 11,075,642 11,576,176 11,576,176 11,341,884 11,448,381 -0.12%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.47% 3.45% 4.45% 6.60% 5.15% 2.50% 5.54% -
ROE 0.89% 1.26% 1.71% 2.77% 2.09% 0.99% 2.53% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 393.53 406.75 439.94 487.58 484.88 457.59 513.72 -16.26%
EPS 9.50 13.30 17.80 30.10 22.70 10.60 27.20 -50.37%
DPS 0.00 0.00 15.00 0.00 35.00 0.00 15.00 -
NAPS 10.73 10.55 10.40 10.87 10.87 10.65 10.75 -0.12%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 381.35 394.16 426.32 472.48 469.87 443.43 497.81 -16.26%
EPS 9.24 12.91 17.22 29.17 22.03 10.26 26.35 -50.24%
DPS 0.00 0.00 14.54 0.00 33.92 0.00 14.54 -
NAPS 10.3978 10.2234 10.078 10.5335 10.5335 10.3203 10.4172 -0.12%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 24.96 24.16 25.58 25.00 24.56 24.88 24.68 -
P/RPS 6.34 5.94 5.81 5.13 5.07 5.44 4.80 20.36%
P/EPS 261.89 181.29 143.93 83.04 108.03 234.98 90.77 102.53%
EY 0.38 0.55 0.69 1.20 0.93 0.43 1.10 -50.73%
DY 0.00 0.00 0.59 0.00 1.43 0.00 0.61 -
P/NAPS 2.33 2.29 2.46 2.30 2.26 2.34 2.30 0.86%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 14/11/18 14/08/18 16/05/18 12/02/18 22/11/17 15/08/17 22/05/17 -
Price 24.92 24.86 25.40 25.24 24.50 24.68 24.84 -
P/RPS 6.33 6.11 5.77 5.18 5.05 5.39 4.84 19.57%
P/EPS 261.47 186.54 142.92 83.83 107.76 233.09 91.36 101.44%
EY 0.38 0.54 0.70 1.19 0.93 0.43 1.09 -50.43%
DY 0.00 0.00 0.59 0.00 1.43 0.00 0.60 -
P/NAPS 2.32 2.36 2.44 2.32 2.25 2.32 2.31 0.28%

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