[KLK] YoY Quarter Result on 31-Mar-2018 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- -40.97%
YoY- -34.64%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 4,508,712 3,803,983 3,941,919 4,685,251 5,470,921 3,702,559 3,065,093 6.63%
PBT 649,273 102,570 196,056 288,942 395,561 242,881 296,510 13.94%
Tax -129,223 -79,450 -42,597 -80,557 -92,454 -55,512 -69,364 10.91%
NP 520,050 23,120 153,459 208,385 303,107 187,369 227,146 14.78%
-
NP to SH 490,439 27,892 142,955 189,273 289,569 168,532 222,539 14.06%
-
Tax Rate 19.90% 77.46% 21.73% 27.88% 23.37% 22.86% 23.39% -
Total Cost 3,988,662 3,780,863 3,788,460 4,476,866 5,167,814 3,515,190 2,837,947 5.83%
-
Net Worth 11,421,586 10,190,779 10,628,357 11,075,642 11,448,381 9,808,334 8,381,279 5.28%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 215,705 160,569 159,744 159,744 159,744 159,744 159,744 5.12%
Div Payout % 43.98% 575.68% 111.74% 84.40% 55.17% 94.79% 71.78% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 11,421,586 10,190,779 10,628,357 11,075,642 11,448,381 9,808,334 8,381,279 5.28%
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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.53% 0.61% 3.89% 4.45% 5.54% 5.06% 7.41% -
ROE 4.29% 0.27% 1.35% 1.71% 2.53% 1.72% 2.66% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 418.04 355.36 370.15 439.94 513.72 347.67 287.81 6.41%
EPS 45.50 2.60 13.40 17.80 27.20 15.80 20.90 13.83%
DPS 20.00 15.00 15.00 15.00 15.00 15.00 15.00 4.90%
NAPS 10.59 9.52 9.98 10.40 10.75 9.21 7.87 5.06%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 410.26 346.14 358.69 426.32 497.81 336.91 278.90 6.63%
EPS 44.63 2.54 13.01 17.22 26.35 15.34 20.25 14.06%
DPS 19.63 14.61 14.54 14.54 14.54 14.54 14.54 5.12%
NAPS 10.3928 9.2729 9.6711 10.078 10.4172 8.9249 7.6264 5.28%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 22.94 20.76 24.80 25.58 24.68 24.00 22.78 -
P/RPS 5.49 5.84 6.70 5.81 4.80 6.90 7.91 -5.89%
P/EPS 50.45 796.74 184.75 143.93 90.77 151.66 109.01 -12.04%
EY 1.98 0.13 0.54 0.69 1.10 0.66 0.92 13.61%
DY 0.87 0.72 0.60 0.59 0.61 0.63 0.66 4.70%
P/NAPS 2.17 2.18 2.48 2.46 2.30 2.61 2.89 -4.65%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 19/05/21 27/05/20 15/05/19 16/05/18 22/05/17 16/05/16 20/05/15 -
Price 22.02 21.84 24.40 25.40 24.84 23.10 22.40 -
P/RPS 5.27 6.15 6.59 5.77 4.84 6.64 7.78 -6.28%
P/EPS 48.42 838.19 181.77 142.92 91.36 145.97 107.20 -12.39%
EY 2.07 0.12 0.55 0.70 1.09 0.69 0.93 14.25%
DY 0.91 0.69 0.61 0.59 0.60 0.65 0.67 5.23%
P/NAPS 2.08 2.29 2.44 2.44 2.31 2.51 2.85 -5.10%

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