[KLK] YoY TTM Result on 31-Mar-2017 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- 10.46%
YoY- -8.46%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 15,388,197 16,549,789 19,914,758 19,432,520 15,510,765 11,881,364 10,019,013 7.40%
PBT 653,820 919,371 1,312,679 1,426,282 1,697,723 1,106,396 1,363,747 -11.52%
Tax -214,024 -241,136 -374,059 -81,572 -250,562 -258,788 -254,995 -2.87%
NP 439,796 678,235 938,620 1,344,710 1,447,161 847,608 1,108,752 -14.27%
-
NP to SH 418,725 637,299 864,785 1,278,694 1,396,914 821,156 1,054,456 -14.25%
-
Tax Rate 32.73% 26.23% 28.50% 5.72% 14.76% 23.39% 18.70% -
Total Cost 14,948,401 15,871,554 18,976,138 18,087,810 14,063,604 11,033,756 8,910,261 8.99%
-
Net Worth 10,190,779 10,628,357 11,075,642 11,448,381 9,808,334 8,381,279 8,029,841 4.04%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 160,569 159,744 532,482 532,482 479,234 585,731 532,482 -18.09%
Div Payout % 38.35% 25.07% 61.57% 41.64% 34.31% 71.33% 50.50% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 10,190,779 10,628,357 11,075,642 11,448,381 9,808,334 8,381,279 8,029,841 4.04%
NOSH 1,081,017 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 0.24%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 2.86% 4.10% 4.71% 6.92% 9.33% 7.13% 11.07% -
ROE 4.11% 6.00% 7.81% 11.17% 14.24% 9.80% 13.13% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1,437.53 1,554.02 1,869.99 1,824.71 1,456.46 1,115.66 940.78 7.31%
EPS 39.12 59.84 81.20 120.07 131.17 77.11 99.01 -14.32%
DPS 15.00 15.00 50.00 50.00 45.00 55.00 50.00 -18.16%
NAPS 9.52 9.98 10.40 10.75 9.21 7.87 7.54 3.95%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1,400.22 1,505.91 1,812.10 1,768.22 1,411.37 1,081.12 911.66 7.40%
EPS 38.10 57.99 78.69 116.35 127.11 74.72 95.95 -14.25%
DPS 14.61 14.54 48.45 48.45 43.61 53.30 48.45 -18.09%
NAPS 9.2729 9.6711 10.078 10.4172 8.9249 7.6264 7.3066 4.04%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 20.76 24.80 25.58 24.68 24.00 22.78 24.20 -
P/RPS 1.44 1.60 1.37 1.35 1.65 2.04 2.57 -9.19%
P/EPS 53.07 41.44 31.50 20.55 18.30 29.54 24.44 13.78%
EY 1.88 2.41 3.17 4.87 5.47 3.38 4.09 -12.14%
DY 0.72 0.60 1.95 2.03 1.87 2.41 2.07 -16.12%
P/NAPS 2.18 2.48 2.46 2.30 2.61 2.89 3.21 -6.24%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/05/20 15/05/19 16/05/18 22/05/17 16/05/16 20/05/15 21/05/14 -
Price 21.84 24.40 25.40 24.84 23.10 22.40 24.70 -
P/RPS 1.52 1.57 1.36 1.36 1.59 2.01 2.63 -8.72%
P/EPS 55.83 40.77 31.28 20.69 17.61 29.05 24.95 14.35%
EY 1.79 2.45 3.20 4.83 5.68 3.44 4.01 -12.56%
DY 0.69 0.61 1.97 2.01 1.95 2.46 2.02 -16.37%
P/NAPS 2.29 2.44 2.44 2.31 2.51 2.85 3.28 -5.80%

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