[KLK] YoY TTM Result on 30-Jun-2019 [#3]

Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
30-Jun-2019 [#3]
Profit Trend
QoQ- -14.64%
YoY- -39.15%
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 26,107,303 17,984,671 15,394,951 15,922,460 19,373,306 20,383,215 15,894,932 8.61%
PBT 3,372,042 2,432,761 1,096,178 747,380 1,327,992 1,313,371 1,700,826 12.07%
Tax -776,139 -437,065 -283,548 -187,935 -361,619 -110,535 -244,207 21.24%
NP 2,595,903 1,995,696 812,630 559,445 966,373 1,202,836 1,456,619 10.10%
-
NP to SH 2,329,960 1,840,600 738,807 543,986 893,952 1,138,063 1,403,422 8.81%
-
Tax Rate 23.02% 17.97% 25.87% 25.15% 27.23% 8.42% 14.36% -
Total Cost 23,511,400 15,988,975 14,582,321 15,363,015 18,406,933 19,180,379 14,438,313 8.46%
-
Net Worth 13,509,295 12,047,315 10,752,433 10,489,912 11,235,388 11,341,884 9,808,334 5.47%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 215,604 215,705 160,569 159,744 532,482 532,482 479,234 -12.45%
Div Payout % 9.25% 11.72% 21.73% 29.37% 59.57% 46.79% 34.15% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 13,509,295 12,047,315 10,752,433 10,489,912 11,235,388 11,341,884 9,808,334 5.47%
NOSH 1,081,017 1,081,017 1,081,017 1,064,965 1,064,965 1,064,965 1,064,965 0.24%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 9.94% 11.10% 5.28% 3.51% 4.99% 5.90% 9.16% -
ROE 17.25% 15.28% 6.87% 5.19% 7.96% 10.03% 14.31% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 2,421.48 1,667.50 1,427.47 1,495.11 1,819.15 1,913.98 1,492.53 8.39%
EPS 216.11 170.66 68.50 51.08 83.94 106.86 131.78 8.58%
DPS 20.00 20.00 15.00 15.00 50.00 50.00 45.00 -12.63%
NAPS 12.53 11.17 9.97 9.85 10.55 10.65 9.21 5.26%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 2,315.16 1,594.86 1,365.20 1,411.98 1,718.00 1,807.56 1,409.54 8.61%
EPS 206.62 163.22 65.52 48.24 79.27 100.92 124.45 8.81%
DPS 19.12 19.13 14.24 14.17 47.22 47.22 42.50 -12.45%
NAPS 11.9799 10.6834 9.5351 9.3023 9.9634 10.0578 8.6979 5.47%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 21.94 20.36 22.20 24.56 24.16 24.88 23.26 -
P/RPS 0.91 1.22 1.56 1.64 1.33 1.30 1.56 -8.58%
P/EPS 10.15 11.93 32.41 48.08 28.78 23.28 17.65 -8.80%
EY 9.85 8.38 3.09 2.08 3.47 4.30 5.67 9.63%
DY 0.91 0.98 0.68 0.61 2.07 2.01 1.93 -11.77%
P/NAPS 1.75 1.82 2.23 2.49 2.29 2.34 2.53 -5.95%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 17/08/22 18/08/21 19/08/20 20/08/19 14/08/18 15/08/17 17/08/16 -
Price 23.00 19.88 22.60 23.82 24.86 24.68 23.22 -
P/RPS 0.95 1.19 1.58 1.59 1.37 1.29 1.56 -7.93%
P/EPS 10.64 11.65 32.99 46.63 29.62 23.09 17.62 -8.05%
EY 9.40 8.58 3.03 2.14 3.38 4.33 5.68 8.75%
DY 0.87 1.01 0.66 0.63 2.01 2.03 1.94 -12.50%
P/NAPS 1.84 1.78 2.27 2.42 2.36 2.32 2.52 -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