[KLK] YoY TTM Result on 31-Dec-2015 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
17-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- 66.79%
YoY- 58.88%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 17,293,121 20,700,428 17,664,158 14,873,299 11,750,314 9,320,520 9,967,968 9.61%
PBT 1,012,257 1,419,298 1,273,602 1,751,352 1,234,313 1,223,880 1,450,841 -5.82%
Tax -279,096 -385,956 -44,630 -264,414 -276,723 -226,769 -276,243 0.17%
NP 733,161 1,033,342 1,228,972 1,486,938 957,590 997,111 1,174,598 -7.55%
-
NP to SH 683,617 965,081 1,157,657 1,450,921 913,222 949,508 1,131,178 -8.04%
-
Tax Rate 27.57% 27.19% 3.50% 15.10% 22.42% 18.53% 19.04% -
Total Cost 16,559,960 19,667,086 16,435,186 13,386,361 10,792,724 8,323,409 8,793,370 11.12%
-
Net Worth 10,766,802 11,576,176 11,160,839 10,276,918 8,253,484 7,859,446 7,454,759 6.31%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 159,744 532,482 532,482 479,234 585,731 532,482 692,227 -21.67%
Div Payout % 23.37% 55.17% 46.00% 33.03% 64.14% 56.08% 61.20% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 10,766,802 11,576,176 11,160,839 10,276,918 8,253,484 7,859,446 7,454,759 6.31%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.24% 4.99% 6.96% 10.00% 8.15% 10.70% 11.78% -
ROE 6.35% 8.34% 10.37% 14.12% 11.06% 12.08% 15.17% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1,623.82 1,943.76 1,658.66 1,396.60 1,103.35 875.19 935.99 9.61%
EPS 64.19 90.62 108.70 136.24 85.75 89.16 106.22 -8.04%
DPS 15.00 50.00 50.00 45.00 55.00 50.00 65.00 -21.67%
NAPS 10.11 10.87 10.48 9.65 7.75 7.38 7.00 6.31%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1,533.53 1,835.69 1,566.43 1,318.94 1,042.00 826.53 883.95 9.61%
EPS 60.62 85.58 102.66 128.67 80.98 84.20 100.31 -8.04%
DPS 14.17 47.22 47.22 42.50 51.94 47.22 61.39 -21.67%
NAPS 9.5479 10.2656 9.8973 9.1134 7.3191 6.9697 6.6108 6.31%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 24.72 25.00 24.00 22.88 22.80 24.90 24.00 -
P/RPS 1.52 1.29 1.45 1.64 2.07 2.85 2.56 -8.31%
P/EPS 38.51 27.59 22.08 16.79 26.59 27.93 22.60 9.28%
EY 2.60 3.62 4.53 5.95 3.76 3.58 4.43 -8.49%
DY 0.61 2.00 2.08 1.97 2.41 2.01 2.71 -21.99%
P/NAPS 2.45 2.30 2.29 2.37 2.94 3.37 3.43 -5.45%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 18/02/19 12/02/18 14/02/17 17/02/16 16/02/15 19/02/14 20/02/13 -
Price 24.74 25.24 25.10 23.66 23.18 24.50 21.32 -
P/RPS 1.52 1.30 1.51 1.69 2.10 2.80 2.28 -6.53%
P/EPS 38.54 27.85 23.09 17.37 27.03 27.48 20.07 11.48%
EY 2.59 3.59 4.33 5.76 3.70 3.64 4.98 -10.31%
DY 0.61 1.98 1.99 1.90 2.37 2.04 3.05 -23.51%
P/NAPS 2.45 2.32 2.40 2.45 2.99 3.32 3.05 -3.58%

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