[KLK] YoY Cumulative Quarter Result on 30-Jun-2015 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- 56.53%
YoY- -16.73%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 14,209,524 15,840,254 11,962,849 9,717,908 8,351,833 6,732,525 8,150,560 9.70%
PBT 947,190 1,069,403 1,468,316 902,088 1,079,079 867,060 1,087,666 -2.27%
Tax -246,666 -268,376 -186,985 -193,338 -221,186 -170,505 -257,915 -0.74%
NP 700,524 801,027 1,281,331 708,750 857,893 696,555 829,751 -2.78%
-
NP to SH 651,828 763,006 1,217,134 683,624 820,953 659,738 788,978 -3.13%
-
Tax Rate 26.04% 25.10% 12.73% 21.43% 20.50% 19.66% 23.71% -
Total Cost 13,509,000 15,039,227 10,681,518 9,009,158 7,493,940 6,035,970 7,320,809 10.74%
-
Net Worth 11,235,388 11,341,884 9,808,334 8,775,317 7,763,599 7,156,569 6,783,831 8.76%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 159,744 159,744 159,744 159,744 159,744 159,744 159,744 0.00%
Div Payout % 24.51% 20.94% 13.12% 23.37% 19.46% 24.21% 20.25% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 11,235,388 11,341,884 9,808,334 8,775,317 7,763,599 7,156,569 6,783,831 8.76%
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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.93% 5.06% 10.71% 7.29% 10.27% 10.35% 10.18% -
ROE 5.80% 6.73% 12.41% 7.79% 10.57% 9.22% 11.63% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1,334.27 1,487.40 1,123.31 912.51 784.23 632.18 765.34 9.70%
EPS 61.20 71.60 114.30 64.20 77.10 61.90 74.08 -3.13%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 10.55 10.65 9.21 8.24 7.29 6.72 6.37 8.76%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1,292.97 1,441.35 1,088.53 884.26 759.96 612.61 741.64 9.70%
EPS 59.31 69.43 110.75 62.20 74.70 60.03 71.79 -3.13%
DPS 14.54 14.54 14.54 14.54 14.54 14.54 14.54 0.00%
NAPS 10.2234 10.3203 8.9249 7.9849 7.0643 6.512 6.1728 8.76%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 24.16 24.88 23.26 21.40 24.20 21.72 22.94 -
P/RPS 1.81 1.67 2.07 2.35 3.09 3.44 3.00 -8.07%
P/EPS 39.47 34.73 20.35 33.34 31.39 35.06 30.96 4.12%
EY 2.53 2.88 4.91 3.00 3.19 2.85 3.23 -3.98%
DY 0.62 0.60 0.64 0.70 0.62 0.69 0.65 -0.78%
P/NAPS 2.29 2.34 2.53 2.60 3.32 3.23 3.60 -7.25%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 14/08/18 15/08/17 17/08/16 19/08/15 20/08/14 20/08/13 29/08/12 -
Price 24.86 24.68 23.22 20.22 23.86 21.24 23.24 -
P/RPS 1.86 1.66 2.07 2.22 3.04 3.36 3.04 -7.85%
P/EPS 40.62 34.45 20.32 31.50 30.95 34.29 31.37 4.39%
EY 2.46 2.90 4.92 3.17 3.23 2.92 3.19 -4.23%
DY 0.60 0.61 0.65 0.74 0.63 0.71 0.65 -1.32%
P/NAPS 2.36 2.32 2.52 2.45 3.27 3.16 3.65 -7.00%

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