[KLK] QoQ Cumulative Quarter Result on 30-Sep-2016 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
16-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- 30.81%
YoY- 83.03%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 15,840,254 10,967,070 5,496,149 16,505,810 11,962,849 8,040,360 4,337,801 137.32%
PBT 1,069,403 867,972 472,411 1,712,284 1,468,316 1,153,974 911,093 11.28%
Tax -268,376 -188,777 -96,323 -29,144 -186,985 -136,349 -80,837 122.71%
NP 801,027 679,195 376,088 1,683,140 1,281,331 1,017,625 830,256 -2.36%
-
NP to SH 763,006 650,245 360,676 1,592,191 1,217,134 963,742 795,210 -2.72%
-
Tax Rate 25.10% 21.75% 20.39% 1.70% 12.73% 11.82% 8.87% -
Total Cost 15,039,227 10,287,875 5,120,061 14,822,670 10,681,518 7,022,735 3,507,545 164.15%
-
Net Worth 11,341,884 11,448,381 11,160,839 10,447,313 9,808,334 9,808,334 10,276,918 6.80%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 159,744 159,744 - 532,482 159,744 159,744 - -
Div Payout % 20.94% 24.57% - 33.44% 13.12% 16.58% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 11,341,884 11,448,381 11,160,839 10,447,313 9,808,334 9,808,334 10,276,918 6.80%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.06% 6.19% 6.84% 10.20% 10.71% 12.66% 19.14% -
ROE 6.73% 5.68% 3.23% 15.24% 12.41% 9.83% 7.74% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1,487.40 1,029.81 516.09 1,549.89 1,123.31 754.99 407.32 137.32%
EPS 71.60 61.10 33.90 149.50 114.30 90.50 74.70 -2.78%
DPS 15.00 15.00 0.00 50.00 15.00 15.00 0.00 -
NAPS 10.65 10.75 10.48 9.81 9.21 9.21 9.65 6.80%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1,404.69 972.55 487.39 1,463.71 1,060.85 713.01 384.67 137.32%
EPS 67.66 57.66 31.98 141.19 107.93 85.46 70.52 -2.72%
DPS 14.17 14.17 0.00 47.22 14.17 14.17 0.00 -
NAPS 10.0578 10.1523 9.8973 9.2645 8.6979 8.6979 9.1134 6.80%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 24.88 24.68 24.00 23.98 23.26 24.00 22.88 -
P/RPS 1.67 2.40 4.65 1.55 2.07 3.18 5.62 -55.50%
P/EPS 34.73 40.42 70.86 16.04 20.35 26.52 30.64 8.72%
EY 2.88 2.47 1.41 6.23 4.91 3.77 3.26 -7.93%
DY 0.60 0.61 0.00 2.09 0.64 0.63 0.00 -
P/NAPS 2.34 2.30 2.29 2.44 2.53 2.61 2.37 -0.84%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 15/08/17 22/05/17 14/02/17 16/11/16 17/08/16 16/05/16 17/02/16 -
Price 24.68 24.84 25.10 23.92 23.22 23.10 23.66 -
P/RPS 1.66 2.41 4.86 1.54 2.07 3.06 5.81 -56.65%
P/EPS 34.45 40.68 74.11 16.00 20.32 25.53 31.69 5.73%
EY 2.90 2.46 1.35 6.25 4.92 3.92 3.16 -5.56%
DY 0.61 0.60 0.00 2.09 0.65 0.65 0.00 -
P/NAPS 2.32 2.31 2.40 2.44 2.52 2.51 2.45 -3.57%

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