[KLK] YoY Cumulative Quarter Result on 31-Mar-2015 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 103.89%
YoY- -28.08%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 9,877,792 10,967,070 8,040,360 6,179,586 5,428,195 4,556,507 5,547,381 10.08%
PBT 730,446 867,972 1,153,974 590,849 802,150 638,170 774,807 -0.97%
Tax -179,507 -188,777 -136,349 -136,347 -162,562 -140,364 -186,359 -0.62%
NP 550,939 679,195 1,017,625 454,502 639,588 497,806 588,448 -1.09%
-
NP to SH 509,900 650,245 963,742 436,740 607,289 470,576 555,893 -1.42%
-
Tax Rate 24.57% 21.75% 11.82% 23.08% 20.27% 21.99% 24.05% -
Total Cost 9,326,853 10,287,875 7,022,735 5,725,084 4,788,607 4,058,701 4,958,933 11.09%
-
Net Worth 11,075,642 11,448,381 9,808,334 8,381,279 8,029,841 7,188,518 7,007,233 7.92%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 159,744 159,744 159,744 159,744 159,744 159,744 159,739 0.00%
Div Payout % 31.33% 24.57% 16.58% 36.58% 26.30% 33.95% 28.74% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 11,075,642 11,448,381 9,808,334 8,381,279 8,029,841 7,188,518 7,007,233 7.92%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,929 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.58% 6.19% 12.66% 7.35% 11.78% 10.93% 10.61% -
ROE 4.60% 5.68% 9.83% 5.21% 7.56% 6.55% 7.93% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 927.52 1,029.81 754.99 580.26 509.71 427.85 520.92 10.08%
EPS 47.90 61.10 90.50 41.00 57.00 44.20 52.20 -1.42%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 10.40 10.75 9.21 7.87 7.54 6.75 6.58 7.92%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 898.81 997.93 731.62 562.30 493.93 414.61 504.77 10.08%
EPS 46.40 59.17 87.69 39.74 55.26 42.82 50.58 -1.42%
DPS 14.54 14.54 14.54 14.54 14.54 14.54 14.54 0.00%
NAPS 10.078 10.4172 8.9249 7.6264 7.3066 6.541 6.3761 7.92%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 25.58 24.68 24.00 22.78 24.20 20.92 24.60 -
P/RPS 2.76 2.40 3.18 3.93 4.75 4.89 4.72 -8.55%
P/EPS 53.43 40.42 26.52 55.55 42.44 47.34 47.13 2.11%
EY 1.87 2.47 3.77 1.80 2.36 2.11 2.12 -2.06%
DY 0.59 0.61 0.63 0.66 0.62 0.72 0.61 -0.55%
P/NAPS 2.46 2.30 2.61 2.89 3.21 3.10 3.74 -6.74%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 22/05/17 16/05/16 20/05/15 21/05/14 22/05/13 24/05/12 -
Price 25.40 24.84 23.10 22.40 24.70 21.70 22.16 -
P/RPS 2.74 2.41 3.06 3.86 4.85 5.07 4.25 -7.05%
P/EPS 53.05 40.68 25.53 54.62 43.31 49.11 42.45 3.78%
EY 1.89 2.46 3.92 1.83 2.31 2.04 2.36 -3.63%
DY 0.59 0.60 0.65 0.67 0.61 0.69 0.68 -2.33%
P/NAPS 2.44 2.31 2.51 2.85 3.28 3.21 3.37 -5.23%

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