[KLK] YoY Annualized Quarter Result on 31-Dec-2019 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
17-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- 8.31%
YoY- -33.36%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 26,830,888 27,315,472 17,199,172 16,309,632 16,340,648 20,770,164 21,984,596 3.37%
PBT 2,381,512 3,820,408 1,975,528 1,039,036 1,345,524 1,766,016 1,889,644 3.92%
Tax -450,236 -1,110,196 -344,700 -274,984 -259,080 -395,800 -385,292 2.62%
NP 1,931,276 2,710,212 1,630,828 764,052 1,086,444 1,370,216 1,504,352 4.24%
-
NP to SH 1,772,156 2,397,296 1,429,632 668,796 1,003,664 1,282,508 1,442,704 3.48%
-
Tax Rate 18.91% 29.06% 17.45% 26.47% 19.25% 22.41% 20.39% -
Total Cost 24,899,612 24,605,260 15,568,344 15,545,580 15,254,204 19,399,948 20,480,244 3.30%
-
Net Worth 13,617,111 12,384,921 10,903,420 10,213,021 10,766,802 11,576,176 11,160,839 3.36%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 13,617,111 12,384,921 10,903,420 10,213,021 10,766,802 11,576,176 11,160,839 3.36%
NOSH 1,081,017 1,081,017 1,081,017 1,064,965 1,064,965 1,064,965 1,064,965 0.24%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 7.20% 9.92% 9.48% 4.68% 6.65% 6.60% 6.84% -
ROE 13.01% 19.36% 13.11% 6.55% 9.32% 11.08% 12.93% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 2,488.59 2,534.17 1,594.76 1,531.47 1,534.38 1,950.31 2,064.35 3.16%
EPS 164.40 222.40 132.40 62.80 94.40 120.40 135.60 3.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.63 11.49 10.11 9.59 10.11 10.87 10.48 3.15%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 2,441.42 2,485.51 1,565.00 1,484.06 1,486.88 1,889.94 2,000.44 3.37%
EPS 161.25 218.14 130.09 60.86 91.33 116.70 131.28 3.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.3906 11.2694 9.9213 9.2931 9.797 10.5335 10.1556 3.36%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 22.36 21.78 23.68 24.80 24.72 25.00 24.00 -
P/RPS 0.90 0.86 1.48 1.62 1.61 1.28 1.16 -4.13%
P/EPS 13.60 9.79 17.86 39.49 26.23 20.76 17.72 -4.31%
EY 7.35 10.21 5.60 2.53 3.81 4.82 5.64 4.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.90 2.34 2.59 2.45 2.30 2.29 -4.20%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 16/02/22 17/02/21 17/02/20 18/02/19 12/02/18 14/02/17 -
Price 21.32 25.60 22.76 23.74 24.74 25.24 25.10 -
P/RPS 0.86 1.01 1.43 1.55 1.61 1.29 1.22 -5.65%
P/EPS 12.97 11.51 17.17 37.80 26.25 20.96 18.53 -5.76%
EY 7.71 8.69 5.82 2.65 3.81 4.77 5.40 6.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.23 2.25 2.48 2.45 2.32 2.40 -5.67%

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