[KLK] QoQ Cumulative Quarter Result on 30-Jun-2022 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
17-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
30-Jun-2022 [#3]
Profit Trend
QoQ- 48.72%
YoY- 4.44%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 12,756,137 6,707,722 27,149,474 20,172,770 13,211,419 6,828,868 19,915,796 -25.71%
PBT 894,874 595,378 3,219,478 2,492,088 1,738,423 955,102 2,976,425 -55.15%
Tax -180,533 -112,559 -781,121 -591,828 -448,589 -277,549 -524,373 -50.90%
NP 714,341 482,819 2,438,357 1,900,260 1,289,834 677,553 2,452,052 -56.08%
-
NP to SH 633,848 443,039 2,166,290 1,704,160 1,145,894 599,324 2,257,584 -57.15%
-
Tax Rate 20.17% 18.91% 24.26% 23.75% 25.80% 29.06% 17.62% -
Total Cost 12,041,796 6,224,903 24,711,117 18,272,510 11,921,585 6,151,315 17,463,744 -21.96%
-
Net Worth 14,126,195 13,617,111 14,285,568 13,509,295 13,238,141 12,384,921 11,858,689 12.38%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 215,667 - 215,631 215,631 215,604 - 215,612 0.01%
Div Payout % 34.03% - 9.95% 12.65% 18.82% - 9.55% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 14,126,195 13,617,111 14,285,568 13,509,295 13,238,141 12,384,921 11,858,689 12.38%
NOSH 1,081,017 1,081,017 1,081,017 1,081,017 1,081,017 1,081,017 1,081,017 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.60% 7.20% 8.98% 9.42% 9.76% 9.92% 12.31% -
ROE 4.49% 3.25% 15.16% 12.61% 8.66% 4.84% 19.04% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 1,182.95 622.15 2,518.14 1,871.04 1,225.52 633.54 1,847.37 -25.72%
EPS 58.80 41.10 200.90 158.10 106.30 55.60 209.30 -57.13%
DPS 20.00 0.00 20.00 20.00 20.00 0.00 20.00 0.00%
NAPS 13.10 12.63 13.25 12.53 12.28 11.49 11.00 12.36%
Adjusted Per Share Value based on latest NOSH - 1,081,017
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 1,131.20 594.83 2,407.58 1,788.89 1,171.57 605.58 1,766.11 -25.71%
EPS 56.21 39.29 192.10 151.12 101.62 53.15 200.20 -57.15%
DPS 19.13 0.00 19.12 19.12 19.12 0.00 19.12 0.03%
NAPS 12.5269 12.0755 12.6683 11.9799 11.7394 10.9828 10.5161 12.38%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 20.78 22.36 20.70 21.94 25.20 21.78 20.12 -
P/RPS 1.76 3.59 0.82 1.17 2.06 3.44 1.09 37.67%
P/EPS 35.35 54.41 10.30 13.88 23.71 39.17 9.61 138.48%
EY 2.83 1.84 9.71 7.20 4.22 2.55 10.41 -58.06%
DY 0.96 0.00 0.97 0.91 0.79 0.00 0.99 -2.03%
P/NAPS 1.59 1.77 1.56 1.75 2.05 1.90 1.83 -8.95%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 22/02/23 23/11/22 17/08/22 24/05/22 16/02/22 23/11/21 -
Price 22.54 21.32 21.20 23.00 25.90 25.60 20.26 -
P/RPS 1.91 3.43 0.84 1.23 2.11 4.04 1.10 44.51%
P/EPS 38.35 51.88 10.55 14.55 24.37 46.04 9.67 150.75%
EY 2.61 1.93 9.48 6.87 4.10 2.17 10.34 -60.09%
DY 0.89 0.00 0.94 0.87 0.77 0.00 0.99 -6.85%
P/NAPS 1.72 1.69 1.60 1.84 2.11 2.23 1.84 -4.40%

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