[KLK] YoY Annualized Quarter Result on 31-Mar-2017 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- -9.86%
YoY- -32.53%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 15,762,782 16,054,162 19,755,584 21,934,140 16,080,720 12,359,172 10,856,390 6.40%
PBT 724,658 1,064,874 1,460,892 1,735,944 2,307,948 1,181,698 1,604,300 -12.39%
Tax -296,392 -214,734 -359,014 -377,554 -272,698 -272,694 -325,124 -1.52%
NP 428,266 850,140 1,101,878 1,358,390 2,035,250 909,004 1,279,176 -16.65%
-
NP to SH 390,182 787,742 1,019,800 1,300,490 1,927,484 873,480 1,214,578 -17.22%
-
Tax Rate 40.90% 20.17% 24.57% 21.75% 11.82% 23.08% 20.27% -
Total Cost 15,334,516 15,204,022 18,653,706 20,575,750 14,045,470 11,450,168 9,577,214 8.15%
-
Net Worth 10,190,779 10,628,357 11,075,642 11,448,381 9,808,334 8,383,277 8,029,841 4.04%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 321,138 319,489 319,489 319,489 319,489 319,565 319,489 0.08%
Div Payout % 82.30% 40.56% 31.33% 24.57% 16.58% 36.59% 26.30% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 10,190,779 10,628,357 11,075,642 11,448,381 9,808,334 8,383,277 8,029,841 4.04%
NOSH 1,081,017 1,064,965 1,064,965 1,064,965 1,064,965 1,065,219 1,064,965 0.24%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 2.72% 5.30% 5.58% 6.19% 12.66% 7.35% 11.78% -
ROE 3.83% 7.41% 9.21% 11.36% 19.65% 10.42% 15.13% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1,472.52 1,507.48 1,855.04 2,059.61 1,509.98 1,160.25 1,019.41 6.31%
EPS 36.60 74.00 95.80 122.20 181.00 82.00 114.00 -17.23%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 30.00 0.00%
NAPS 9.52 9.98 10.40 10.75 9.21 7.87 7.54 3.95%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1,397.82 1,423.66 1,751.90 1,945.09 1,426.02 1,096.00 962.73 6.40%
EPS 34.60 69.86 90.43 115.33 170.93 77.46 107.71 -17.22%
DPS 28.48 28.33 28.33 28.33 28.33 28.34 28.33 0.08%
NAPS 9.0371 9.4251 9.8217 10.1523 8.6979 7.4342 7.1208 4.04%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 20.76 24.80 25.58 24.68 24.00 22.78 24.20 -
P/RPS 1.41 1.65 1.38 1.20 1.59 1.96 2.37 -8.28%
P/EPS 56.95 33.53 26.71 20.21 13.26 27.78 21.22 17.86%
EY 1.76 2.98 3.74 4.95 7.54 3.60 4.71 -15.11%
DY 1.45 1.21 1.17 1.22 1.25 1.32 1.24 2.63%
P/NAPS 2.18 2.48 2.46 2.30 2.61 2.89 3.21 -6.24%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/05/20 15/05/19 16/05/18 22/05/17 16/05/16 20/05/15 21/05/14 -
Price 21.84 24.40 25.40 24.84 23.10 22.40 24.70 -
P/RPS 1.48 1.62 1.37 1.21 1.53 1.93 2.42 -7.86%
P/EPS 59.92 32.99 26.52 20.34 12.76 27.32 21.66 18.46%
EY 1.67 3.03 3.77 4.92 7.84 3.66 4.62 -15.58%
DY 1.37 1.23 1.18 1.21 1.30 1.34 1.21 2.08%
P/NAPS 2.29 2.44 2.44 2.31 2.51 2.85 3.28 -5.80%

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