[KLK] YoY Cumulative Quarter Result on 31-Mar-2020 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- 16.68%
YoY- -50.47%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 12,756,137 13,211,419 8,808,505 7,881,391 8,027,081 9,877,792 10,967,070 2.54%
PBT 894,874 1,738,423 1,143,155 362,329 532,437 730,446 867,972 0.50%
Tax -180,533 -448,589 -215,398 -148,196 -107,367 -179,507 -188,777 -0.74%
NP 714,341 1,289,834 927,757 214,133 425,070 550,939 679,195 0.84%
-
NP to SH 633,848 1,145,894 847,847 195,091 393,871 509,900 650,245 -0.42%
-
Tax Rate 20.17% 25.80% 18.84% 40.90% 20.17% 24.57% 21.75% -
Total Cost 12,041,796 11,921,585 7,880,748 7,667,258 7,602,011 9,326,853 10,287,875 2.65%
-
Net Worth 14,126,195 13,238,141 11,421,586 10,190,779 10,628,357 11,075,642 11,448,381 3.56%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 215,667 215,604 215,705 160,569 159,744 159,744 159,744 5.12%
Div Payout % 34.03% 18.82% 25.44% 82.30% 40.56% 31.33% 24.57% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 14,126,195 13,238,141 11,421,586 10,190,779 10,628,357 11,075,642 11,448,381 3.56%
NOSH 1,081,017 1,081,017 1,081,017 1,081,017 1,064,965 1,064,965 1,064,965 0.24%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.60% 9.76% 10.53% 2.72% 5.30% 5.58% 6.19% -
ROE 4.49% 8.66% 7.42% 1.91% 3.71% 4.60% 5.68% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1,182.95 1,225.52 816.72 736.26 753.74 927.52 1,029.81 2.33%
EPS 58.80 106.30 78.60 18.30 37.00 47.90 61.10 -0.63%
DPS 20.00 20.00 20.00 15.00 15.00 15.00 15.00 4.90%
NAPS 13.10 12.28 10.59 9.52 9.98 10.40 10.75 3.34%
Adjusted Per Share Value based on latest NOSH - 1,081,017
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1,160.72 1,202.15 801.51 717.15 730.41 898.81 997.93 2.54%
EPS 57.68 104.27 77.15 17.75 35.84 46.40 59.17 -0.42%
DPS 19.62 19.62 19.63 14.61 14.54 14.54 14.54 5.11%
NAPS 12.8538 12.0458 10.3928 9.2729 9.6711 10.078 10.4172 3.56%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 20.78 25.20 22.94 20.76 24.80 25.58 24.68 -
P/RPS 1.76 2.06 2.81 2.82 3.29 2.76 2.40 -5.03%
P/EPS 35.35 23.71 29.18 113.91 67.06 53.43 40.42 -2.20%
EY 2.83 4.22 3.43 0.88 1.49 1.87 2.47 2.29%
DY 0.96 0.79 0.87 0.72 0.60 0.59 0.61 7.84%
P/NAPS 1.59 2.05 2.17 2.18 2.48 2.46 2.30 -5.96%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 24/05/22 19/05/21 27/05/20 15/05/19 16/05/18 22/05/17 -
Price 22.54 25.90 22.02 21.84 24.40 25.40 24.84 -
P/RPS 1.91 2.11 2.70 2.97 3.24 2.74 2.41 -3.79%
P/EPS 38.35 24.37 28.01 119.84 65.97 53.05 40.68 -0.97%
EY 2.61 4.10 3.57 0.83 1.52 1.89 2.46 0.99%
DY 0.89 0.77 0.91 0.69 0.61 0.59 0.60 6.78%
P/NAPS 1.72 2.11 2.08 2.29 2.44 2.44 2.31 -4.79%

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