[KLK] YoY TTM Result on 31-Mar-2016 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
16-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- -3.72%
YoY- 70.12%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 16,549,789 19,914,758 19,432,520 15,510,765 11,881,364 10,019,013 9,579,314 9.53%
PBT 919,371 1,312,679 1,426,282 1,697,723 1,106,396 1,363,747 1,423,799 -7.02%
Tax -241,136 -374,059 -81,572 -250,562 -258,788 -254,995 -254,352 -0.88%
NP 678,235 938,620 1,344,710 1,447,161 847,608 1,108,752 1,169,447 -8.67%
-
NP to SH 637,299 864,785 1,278,694 1,396,914 821,156 1,054,456 1,125,927 -9.04%
-
Tax Rate 26.23% 28.50% 5.72% 14.76% 23.39% 18.70% 17.86% -
Total Cost 15,871,554 18,976,138 18,087,810 14,063,604 11,033,756 8,910,261 8,409,867 11.16%
-
Net Worth 10,628,357 11,075,642 11,448,381 9,808,334 8,381,279 8,029,841 7,188,518 6.73%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 159,744 532,482 532,482 479,234 585,731 532,482 692,227 -21.67%
Div Payout % 25.07% 61.57% 41.64% 34.31% 71.33% 50.50% 61.48% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 10,628,357 11,075,642 11,448,381 9,808,334 8,381,279 8,029,841 7,188,518 6.73%
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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.10% 4.71% 6.92% 9.33% 7.13% 11.07% 12.21% -
ROE 6.00% 7.81% 11.17% 14.24% 9.80% 13.13% 15.66% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1,554.02 1,869.99 1,824.71 1,456.46 1,115.66 940.78 899.50 9.53%
EPS 59.84 81.20 120.07 131.17 77.11 99.01 105.72 -9.04%
DPS 15.00 50.00 50.00 45.00 55.00 50.00 65.00 -21.67%
NAPS 9.98 10.40 10.75 9.21 7.87 7.54 6.75 6.73%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1,505.91 1,812.10 1,768.22 1,411.37 1,081.12 911.66 871.65 9.53%
EPS 57.99 78.69 116.35 127.11 74.72 95.95 102.45 -9.04%
DPS 14.54 48.45 48.45 43.61 53.30 48.45 62.99 -21.66%
NAPS 9.6711 10.078 10.4172 8.9249 7.6264 7.3066 6.541 6.73%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 24.80 25.58 24.68 24.00 22.78 24.20 20.92 -
P/RPS 1.60 1.37 1.35 1.65 2.04 2.57 2.33 -6.06%
P/EPS 41.44 31.50 20.55 18.30 29.54 24.44 19.79 13.10%
EY 2.41 3.17 4.87 5.47 3.38 4.09 5.05 -11.59%
DY 0.60 1.95 2.03 1.87 2.41 2.07 3.11 -23.97%
P/NAPS 2.48 2.46 2.30 2.61 2.89 3.21 3.10 -3.64%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 15/05/19 16/05/18 22/05/17 16/05/16 20/05/15 21/05/14 22/05/13 -
Price 24.40 25.40 24.84 23.10 22.40 24.70 21.70 -
P/RPS 1.57 1.36 1.36 1.59 2.01 2.63 2.41 -6.89%
P/EPS 40.77 31.28 20.69 17.61 29.05 24.95 20.53 12.10%
EY 2.45 3.20 4.83 5.68 3.44 4.01 4.87 -10.81%
DY 0.61 1.97 2.01 1.95 2.46 2.02 3.00 -23.30%
P/NAPS 2.44 2.44 2.31 2.51 2.85 3.28 3.21 -4.46%

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