[KLK] QoQ Cumulative Quarter Result on 30-Jun-2017 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
15-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- 17.34%
YoY- -37.31%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 9,877,792 5,192,541 21,004,036 15,840,254 10,967,070 5,496,149 16,505,810 -29.00%
PBT 730,446 441,504 1,450,205 1,069,403 867,972 472,411 1,712,284 -43.36%
Tax -179,507 -98,950 -383,329 -268,376 -188,777 -96,323 -29,144 236.38%
NP 550,939 342,554 1,066,876 801,027 679,195 376,088 1,683,140 -52.53%
-
NP to SH 509,900 320,627 1,005,130 763,006 650,245 360,676 1,592,191 -53.22%
-
Tax Rate 24.57% 22.41% 26.43% 25.10% 21.75% 20.39% 1.70% -
Total Cost 9,326,853 4,849,987 19,937,160 15,039,227 10,287,875 5,120,061 14,822,670 -26.59%
-
Net Worth 11,075,642 11,576,176 11,576,176 11,341,884 11,448,381 11,160,839 10,447,313 3.97%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 159,744 - 532,482 159,744 159,744 - 532,482 -55.21%
Div Payout % 31.33% - 52.98% 20.94% 24.57% - 33.44% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 11,075,642 11,576,176 11,576,176 11,341,884 11,448,381 11,160,839 10,447,313 3.97%
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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.58% 6.60% 5.08% 5.06% 6.19% 6.84% 10.20% -
ROE 4.60% 2.77% 8.68% 6.73% 5.68% 3.23% 15.24% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 927.52 487.58 1,972.27 1,487.40 1,029.81 516.09 1,549.89 -29.00%
EPS 47.90 30.10 94.40 71.60 61.10 33.90 149.50 -53.20%
DPS 15.00 0.00 50.00 15.00 15.00 0.00 50.00 -55.21%
NAPS 10.40 10.87 10.87 10.65 10.75 10.48 9.81 3.97%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 898.81 472.48 1,911.22 1,441.35 997.93 500.11 1,501.91 -29.00%
EPS 46.40 29.17 91.46 69.43 59.17 32.82 144.88 -53.22%
DPS 14.54 0.00 48.45 14.54 14.54 0.00 48.45 -55.20%
NAPS 10.078 10.5335 10.5335 10.3203 10.4172 10.1556 9.5063 3.97%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 25.58 25.00 24.56 24.88 24.68 24.00 23.98 -
P/RPS 2.76 5.13 1.25 1.67 2.40 4.65 1.55 46.96%
P/EPS 53.43 83.04 26.02 34.73 40.42 70.86 16.04 123.20%
EY 1.87 1.20 3.84 2.88 2.47 1.41 6.23 -55.20%
DY 0.59 0.00 2.04 0.60 0.61 0.00 2.09 -56.99%
P/NAPS 2.46 2.30 2.26 2.34 2.30 2.29 2.44 0.54%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 16/05/18 12/02/18 22/11/17 15/08/17 22/05/17 14/02/17 16/11/16 -
Price 25.40 25.24 24.50 24.68 24.84 25.10 23.92 -
P/RPS 2.74 5.18 1.24 1.66 2.41 4.86 1.54 46.88%
P/EPS 53.05 83.83 25.96 34.45 40.68 74.11 16.00 122.51%
EY 1.89 1.19 3.85 2.90 2.46 1.35 6.25 -54.98%
DY 0.59 0.00 2.04 0.61 0.60 0.00 2.09 -56.99%
P/NAPS 2.44 2.32 2.25 2.32 2.31 2.40 2.44 0.00%

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
Post a Comment