[KLK] YoY TTM Result on 31-Mar-2020 [#2]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

27-May-2020

Admission Sponsor

Sponsor

Financial Year

30-Sep-2020

Quarter

31-Mar-2020 [#2]

Profit Trend

QoQ- -21.56%

YoY- -34.3%

Quarter Report

2nd Quarterly Report FY2020.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	26,694,192	24,318,710	16,523,070	15,388,197	16,549,789	19,914,758	19,432,520	5.43%
YoY %	9.77%	47.18%	7.37%	-7.02%	-16.90%	2.48%	-	-
Horiz. %	137.37%	125.14%	85.03%	79.19%	85.17%	102.48%	100.00%	-
PBT	2,375,929	3,571,693	1,966,556	653,820	919,371	1,312,679	1,426,282	8.87%
YoY %	-33.48%	81.62%	200.78%	-28.88%	-29.96%	-7.96%	-	-
Horiz. %	166.58%	250.42%	137.88%	45.84%	64.46%	92.04%	100.00%	-
Tax	-513,065	-757,564	-395,883	-214,024	-241,136	-374,059	-81,572	35.84%
YoY %	32.27%	-91.36%	-84.97%	11.24%	35.54%	-358.56%	-	-
Horiz. %	628.97%	928.71%	485.32%	262.37%	295.61%	458.56%	100.00%	-
NP	1,862,864	2,814,129	1,570,673	439,796	678,235	938,620	1,344,710	5.57%
YoY %	-33.80%	79.17%	257.14%	-35.16%	-27.74%	-30.20%	-	-
Horiz. %	138.53%	209.27%	116.80%	32.71%	50.44%	69.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,654,244	2,555,631	1,425,360	418,725	637,299	864,785	1,278,694	4.38%
YoY %	-35.27%	79.30%	240.40%	-34.30%	-26.31%	-32.37%	-	-
Horiz. %	129.37%	199.86%	111.47%	32.75%	49.84%	67.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.59%	21.21%	20.13%	32.73%	26.23%	28.50%	5.72%	-
YoY %	1.79%	5.37%	-38.50%	24.78%	-7.96%	398.25%	-	-
Horiz. %	377.45%	370.80%	351.92%	572.20%	458.57%	498.25%	100.00%	-
Total Cost	24,831,328	21,504,581	14,952,397	14,948,401	15,871,554	18,976,138	18,087,810	5.42%
YoY %	15.47%	43.82%	0.03%	-5.82%	-16.36%	4.91%	-	-
Horiz. %	137.28%	118.89%	82.67%	82.64%	87.75%	104.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,126,195	13,238,141	11,421,586	10,190,779	10,628,357	11,075,642	11,448,381	3.56%
YoY %	6.71%	15.90%	12.08%	-4.12%	-4.04%	-3.26%	-	-
Horiz. %	123.39%	115.63%	99.77%	89.02%	92.84%	96.74%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	215,667	215,604	215,705	160,569	159,744	532,482	532,482	-13.97%
YoY %	0.03%	-0.05%	34.34%	0.52%	-70.00%	0.00%	-	-
Horiz. %	40.50%	40.49%	40.51%	30.15%	30.00%	100.00%	100.00%	-
Div Payout %	13.04%	8.44%	15.13%	38.35%	25.07%	61.57%	41.64%	-
YoY %	54.50%	-44.22%	-60.55%	52.97%	-59.28%	47.86%	-	-
Horiz. %	31.32%	20.27%	36.34%	92.10%	60.21%	147.86%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	14,126,195	13,238,141	11,421,586	10,190,779	10,628,357	11,075,642	11,448,381	3.56%
YoY %	6.71%	15.90%	12.08%	-4.12%	-4.04%	-3.26%	-	-
Horiz. %	123.39%	115.63%	99.77%	89.02%	92.84%	96.74%	100.00%	-
NOSH	1,081,017	1,081,017	1,081,017	1,081,017	1,064,965	1,064,965	1,064,965	0.24%
YoY %	0.00%	0.00%	0.00%	1.51%	0.00%	0.00%	-	-
Horiz. %	101.51%	101.51%	101.51%	101.51%	100.00%	100.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	6.98%	11.57%	9.51%	2.86%	4.10%	4.71%	6.92%	-
YoY %	-39.67%	21.66%	232.52%	-30.24%	-12.95%	-31.94%	-	-
Horiz. %	100.87%	167.20%	137.43%	41.33%	59.25%	68.06%	100.00%	-
ROE	11.71%	19.31%	12.48%	4.11%	6.00%	7.81%	11.17%	-
YoY %	-39.36%	54.73%	203.65%	-31.50%	-23.18%	-30.08%	-	-
Horiz. %	104.83%	172.87%	111.73%	36.79%	53.72%	69.92%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	2,475.50	2,255.86	1,532.01	1,437.53	1,554.02	1,869.99	1,824.71	5.21%
YoY %	9.74%	47.25%	6.57%	-7.50%	-16.90%	2.48%	-	-
Horiz. %	135.67%	123.63%	83.96%	78.78%	85.17%	102.48%	100.00%	-
EPS	153.41	237.07	132.16	39.12	59.84	81.20	120.07	4.16%
YoY %	-35.29%	79.38%	237.83%	-34.63%	-26.31%	-32.37%	-	-
Horiz. %	127.77%	197.44%	110.07%	32.58%	49.84%	67.63%	100.00%	-
DPS	20.00	20.00	20.00	15.00	15.00	50.00	50.00	-14.15%
YoY %	0.00%	0.00%	33.33%	0.00%	-70.00%	0.00%	-	-
Horiz. %	40.00%	40.00%	40.00%	30.00%	30.00%	100.00%	100.00%	-
NAPS	13.10	12.28	10.59	9.52	9.98	10.40	10.75	3.34%
YoY %	6.68%	15.96%	11.24%	-4.61%	-4.04%	-3.26%	-	-
Horiz. %	121.86%	114.23%	98.51%	88.56%	92.84%	96.74%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,081,017
RPS	2,367.21	2,156.55	1,465.24	1,364.61	1,467.61	1,766.01	1,723.25	5.43%
YoY %	9.77%	47.18%	7.37%	-7.02%	-16.90%	2.48%	-	-
Horiz. %	137.37%	125.14%	85.03%	79.19%	85.17%	102.48%	100.00%	-
EPS	146.70	226.63	126.40	37.13	56.51	76.69	113.39	4.38%
YoY %	-35.27%	79.30%	240.43%	-34.29%	-26.31%	-32.37%	-	-
Horiz. %	129.38%	199.87%	111.47%	32.75%	49.84%	67.63%	100.00%	-
DPS	19.13	19.12	19.13	14.24	14.17	47.22	47.22	-13.97%
YoY %	0.05%	-0.05%	34.34%	0.49%	-69.99%	0.00%	-	-
Horiz. %	40.51%	40.49%	40.51%	30.16%	30.01%	100.00%	100.00%	-
NAPS	12.5269	11.7394	10.1285	9.0371	9.4251	9.8217	10.1523	3.56%
YoY %	6.71%	15.90%	12.08%	-4.12%	-4.04%	-3.26%	-	-
Horiz. %	123.39%	115.63%	99.77%	89.02%	92.84%	96.74%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	20.78	25.20	22.94	20.76	24.80	25.58	24.68	-
P/RPS	0.84	1.12	1.50	1.44	1.60	1.37	1.35	-7.59%
YoY %	-25.00%	-25.33%	4.17%	-10.00%	16.79%	1.48%	-	-
Horiz. %	62.22%	82.96%	111.11%	106.67%	118.52%	101.48%	100.00%	-
P/EPS	13.55	10.63	17.36	53.07	41.44	31.50	20.55	-6.70%
YoY %	27.47%	-38.77%	-67.29%	28.06%	31.56%	53.28%	-	-
Horiz. %	65.94%	51.73%	84.48%	258.25%	201.65%	153.28%	100.00%	-
EY	7.38	9.41	5.76	1.88	2.41	3.17	4.87	7.17%
YoY %	-21.57%	63.37%	206.38%	-21.99%	-23.97%	-34.91%	-	-
Horiz. %	151.54%	193.22%	118.28%	38.60%	49.49%	65.09%	100.00%	-
DY	0.96	0.79	0.87	0.72	0.60	1.95	2.03	-11.72%
YoY %	21.52%	-9.20%	20.83%	20.00%	-69.23%	-3.94%	-	-
Horiz. %	47.29%	38.92%	42.86%	35.47%	29.56%	96.06%	100.00%	-
P/NAPS	1.59	2.05	2.17	2.18	2.48	2.46	2.30	-5.96%
YoY %	-22.44%	-5.53%	-0.46%	-12.10%	0.81%	6.96%	-	-
Horiz. %	69.13%	89.13%	94.35%	94.78%	107.83%	106.96%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	24/05/23	24/05/22	19/05/21	27/05/20	15/05/19	16/05/18	22/05/17	-
Price	22.54	25.90	22.02	21.84	24.40	25.40	24.84	-
P/RPS	0.91	1.15	1.44	1.52	1.57	1.36	1.36	-6.47%
YoY %	-20.87%	-20.14%	-5.26%	-3.18%	15.44%	0.00%	-	-
Horiz. %	66.91%	84.56%	105.88%	111.76%	115.44%	100.00%	100.00%	-
P/EPS	14.69	10.93	16.66	55.83	40.77	31.28	20.69	-5.54%
YoY %	34.40%	-34.39%	-70.16%	36.94%	30.34%	51.18%	-	-
Horiz. %	71.00%	52.83%	80.52%	269.84%	197.05%	151.18%	100.00%	-
EY	6.81	9.15	6.00	1.79	2.45	3.20	4.83	5.89%
YoY %	-25.57%	52.50%	235.20%	-26.94%	-23.44%	-33.75%	-	-
Horiz. %	140.99%	189.44%	124.22%	37.06%	50.72%	66.25%	100.00%	-
DY	0.89	0.77	0.91	0.69	0.61	1.97	2.01	-12.69%
YoY %	15.58%	-15.38%	31.88%	13.11%	-69.04%	-1.99%	-	-
Horiz. %	44.28%	38.31%	45.27%	34.33%	30.35%	98.01%	100.00%	-
P/NAPS	1.72	2.11	2.08	2.29	2.44	2.44	2.31	-4.79%
YoY %	-18.48%	1.44%	-9.17%	-6.15%	0.00%	5.63%	-	-
Horiz. %	74.46%	91.34%	90.04%	99.13%	105.63%	105.63%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos