[KLK] YoY Quarter Result on 30-Sep-2018 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Sep-2018 [#4]
Profit Trend
QoQ- -28.48%
YoY- -58.08%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 5,934,533 4,003,408 3,802,403 4,190,976 5,163,782 4,542,961 3,932,083 7.09%
PBT 879,954 336,290 246,738 170,190 380,802 243,968 232,510 24.80%
Tax -184,311 -97,003 -51,870 -66,610 -114,953 157,841 -57,222 21.50%
NP 695,643 239,287 194,868 103,580 265,849 401,809 175,288 25.80%
-
NP to SH 625,800 208,816 175,019 101,500 242,124 375,057 186,288 22.35%
-
Tax Rate 20.95% 28.85% 21.02% 39.14% 30.19% -64.70% 24.61% -
Total Cost 5,238,890 3,764,121 3,607,535 4,087,396 4,897,933 4,141,152 3,756,795 5.69%
-
Net Worth 11,858,689 10,827,926 10,362,115 11,427,081 11,576,176 10,447,313 9,669,888 3.45%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - 372,737 372,737 319,489 -
Div Payout % - - - - 153.95% 99.38% 171.50% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 11,858,689 10,827,926 10,362,115 11,427,081 11,576,176 10,447,313 9,669,888 3.45%
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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 11.72% 5.98% 5.12% 2.47% 5.15% 8.84% 4.46% -
ROE 5.28% 1.93% 1.69% 0.89% 2.09% 3.59% 1.93% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 550.48 371.21 357.04 393.53 484.88 426.58 369.22 6.87%
EPS 58.00 19.40 16.40 9.50 22.70 35.20 17.50 22.08%
DPS 0.00 0.00 0.00 0.00 35.00 35.00 30.00 -
NAPS 11.00 10.04 9.73 10.73 10.87 9.81 9.08 3.24%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 540.00 364.28 345.99 381.35 469.87 413.38 357.79 7.09%
EPS 56.94 19.00 15.93 9.24 22.03 34.13 16.95 22.35%
DPS 0.00 0.00 0.00 0.00 33.92 33.92 29.07 -
NAPS 10.7906 9.8526 9.4288 10.3978 10.5335 9.5063 8.7989 3.45%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 20.12 22.80 23.08 24.96 24.56 23.98 21.70 -
P/RPS 3.65 6.14 6.46 6.34 5.07 5.62 5.88 -7.63%
P/EPS 34.66 117.76 140.44 261.89 108.03 68.09 124.05 -19.12%
EY 2.89 0.85 0.71 0.38 0.93 1.47 0.81 23.59%
DY 0.00 0.00 0.00 0.00 1.43 1.46 1.38 -
P/NAPS 1.83 2.27 2.37 2.33 2.26 2.44 2.39 -4.34%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 23/11/21 18/11/20 19/11/19 14/11/18 22/11/17 16/11/16 18/11/15 -
Price 20.26 23.32 22.50 24.92 24.50 23.92 22.68 -
P/RPS 3.68 6.28 6.30 6.33 5.05 5.61 6.14 -8.17%
P/EPS 34.90 120.44 136.91 261.47 107.76 67.92 129.66 -19.63%
EY 2.87 0.83 0.73 0.38 0.93 1.47 0.77 24.49%
DY 0.00 0.00 0.00 0.00 1.43 1.46 1.32 -
P/NAPS 1.84 2.32 2.31 2.32 2.25 2.44 2.50 -4.97%

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