[KLK] YoY Quarter Result on 30-Jun-2018 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
14-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Jun-2018 [#3]
Profit Trend
QoQ- -25.01%
YoY- 25.87%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 5,172,758 3,711,157 3,704,403 4,331,732 4,873,184 3,922,489 3,538,322 6.52%
PBT 953,316 487,111 44,753 216,744 201,431 314,342 311,239 20.48%
Tax -124,664 -83,482 -13,958 -67,159 -79,599 -50,636 -56,991 13.92%
NP 828,652 403,629 30,795 149,585 121,832 263,706 254,248 21.74%
-
NP to SH 783,937 368,697 48,615 141,928 112,761 253,392 246,884 21.21%
-
Tax Rate 13.08% 17.14% 31.19% 30.99% 39.52% 16.11% 18.31% -
Total Cost 4,344,106 3,307,528 3,673,608 4,182,147 4,751,352 3,658,783 3,284,074 4.76%
-
Net Worth 12,047,315 10,752,433 10,489,912 11,235,388 11,341,884 9,808,334 8,775,317 5.41%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 12,047,315 10,752,433 10,489,912 11,235,388 11,341,884 9,808,334 8,775,317 5.41%
NOSH 1,081,017 1,081,017 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 0.24%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 16.02% 10.88% 0.83% 3.45% 2.50% 6.72% 7.19% -
ROE 6.51% 3.43% 0.46% 1.26% 0.99% 2.58% 2.81% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 479.61 344.11 347.84 406.75 457.59 368.32 332.25 6.30%
EPS 72.70 34.20 4.60 13.30 10.60 23.80 23.20 20.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.17 9.97 9.85 10.55 10.65 9.21 8.24 5.19%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 470.68 337.69 337.07 394.16 443.43 356.92 321.96 6.52%
EPS 71.33 33.55 4.42 12.91 10.26 23.06 22.46 21.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.9622 9.784 9.5451 10.2234 10.3203 8.9249 7.9849 5.41%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 20.36 22.20 24.56 24.16 24.88 23.26 21.40 -
P/RPS 4.25 6.45 7.06 5.94 5.44 6.32 6.44 -6.68%
P/EPS 28.01 64.94 538.01 181.29 234.98 97.76 92.31 -18.01%
EY 3.57 1.54 0.19 0.55 0.43 1.02 1.08 22.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.23 2.49 2.29 2.34 2.53 2.60 -5.76%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 18/08/21 19/08/20 20/08/19 14/08/18 15/08/17 17/08/16 19/08/15 -
Price 19.88 22.60 23.82 24.86 24.68 23.22 20.22 -
P/RPS 4.15 6.57 6.85 6.11 5.39 6.30 6.09 -6.18%
P/EPS 27.35 66.11 521.80 186.54 233.09 97.59 87.22 -17.56%
EY 3.66 1.51 0.19 0.54 0.43 1.02 1.15 21.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.27 2.42 2.36 2.32 2.52 2.45 -5.18%

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