[KLK] QoQ Cumulative Quarter Result on 30-Sep-2021 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 38.35%
YoY- 192.2%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 20,172,770 13,211,419 6,828,868 19,915,796 13,981,263 8,808,505 4,299,793 181.04%
PBT 2,492,088 1,738,423 955,102 2,976,425 2,096,471 1,143,155 493,882 195.06%
Tax -591,828 -448,589 -277,549 -524,373 -340,062 -215,398 -86,175 262.58%
NP 1,900,260 1,289,834 677,553 2,452,052 1,756,409 927,757 407,707 179.81%
-
NP to SH 1,704,160 1,145,894 599,324 2,257,584 1,631,784 847,847 357,408 184.10%
-
Tax Rate 23.75% 25.80% 29.06% 17.62% 16.22% 18.84% 17.45% -
Total Cost 18,272,510 11,921,585 6,151,315 17,463,744 12,224,854 7,880,748 3,892,086 181.17%
-
Net Worth 13,509,295 13,238,141 12,384,921 11,858,689 12,047,315 11,421,586 10,903,420 15.40%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 215,631 215,604 - 215,612 215,708 215,705 - -
Div Payout % 12.65% 18.82% - 9.55% 13.22% 25.44% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 13,509,295 13,238,141 12,384,921 11,858,689 12,047,315 11,421,586 10,903,420 15.40%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.42% 9.76% 9.92% 12.31% 12.56% 10.53% 9.48% -
ROE 12.61% 8.66% 4.84% 19.04% 13.54% 7.42% 3.28% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,871.04 1,225.52 633.54 1,847.37 1,296.31 816.72 398.69 181.10%
EPS 158.10 106.30 55.60 209.30 151.30 78.60 33.10 184.43%
DPS 20.00 20.00 0.00 20.00 20.00 20.00 0.00 -
NAPS 12.53 12.28 11.49 11.00 11.17 10.59 10.11 15.42%
Adjusted Per Share Value based on latest NOSH - 1,081,017
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,835.58 1,202.15 621.38 1,812.20 1,272.20 801.51 391.25 181.04%
EPS 155.07 104.27 54.53 205.42 148.48 77.15 32.52 184.11%
DPS 19.62 19.62 0.00 19.62 19.63 19.63 0.00 -
NAPS 12.2925 12.0458 11.2694 10.7906 10.9622 10.3928 9.9213 15.40%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 21.94 25.20 21.78 20.12 20.36 22.94 23.68 -
P/RPS 1.17 2.06 3.44 1.09 1.57 2.81 5.94 -66.24%
P/EPS 13.88 23.71 39.17 9.61 13.46 29.18 71.45 -66.55%
EY 7.20 4.22 2.55 10.41 7.43 3.43 1.40 198.84%
DY 0.91 0.79 0.00 0.99 0.98 0.87 0.00 -
P/NAPS 1.75 2.05 1.90 1.83 1.82 2.17 2.34 -17.65%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 17/08/22 24/05/22 16/02/22 23/11/21 18/08/21 19/05/21 17/02/21 -
Price 23.00 25.90 25.60 20.26 19.88 22.02 22.76 -
P/RPS 1.23 2.11 4.04 1.10 1.53 2.70 5.71 -64.16%
P/EPS 14.55 24.37 46.04 9.67 13.14 28.01 68.68 -64.56%
EY 6.87 4.10 2.17 10.34 7.61 3.57 1.46 181.60%
DY 0.87 0.77 0.00 0.99 1.01 0.91 0.00 -
P/NAPS 1.84 2.11 2.23 1.84 1.78 2.08 2.25 -12.58%

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