[KLK] QoQ Cumulative Quarter Result on 31-Mar-2017 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- 80.29%
YoY- -32.53%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 5,192,541 21,004,036 15,840,254 10,967,070 5,496,149 16,505,810 11,962,849 -42.58%
PBT 441,504 1,450,205 1,069,403 867,972 472,411 1,712,284 1,468,316 -55.01%
Tax -98,950 -383,329 -268,376 -188,777 -96,323 -29,144 -186,985 -34.49%
NP 342,554 1,066,876 801,027 679,195 376,088 1,683,140 1,281,331 -58.40%
-
NP to SH 320,627 1,005,130 763,006 650,245 360,676 1,592,191 1,217,134 -58.80%
-
Tax Rate 22.41% 26.43% 25.10% 21.75% 20.39% 1.70% 12.73% -
Total Cost 4,849,987 19,937,160 15,039,227 10,287,875 5,120,061 14,822,670 10,681,518 -40.83%
-
Net Worth 11,576,176 11,576,176 11,341,884 11,448,381 11,160,839 10,447,313 9,808,334 11.64%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 532,482 159,744 159,744 - 532,482 159,744 -
Div Payout % - 52.98% 20.94% 24.57% - 33.44% 13.12% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 11,576,176 11,576,176 11,341,884 11,448,381 11,160,839 10,447,313 9,808,334 11.64%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.60% 5.08% 5.06% 6.19% 6.84% 10.20% 10.71% -
ROE 2.77% 8.68% 6.73% 5.68% 3.23% 15.24% 12.41% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 487.58 1,972.27 1,487.40 1,029.81 516.09 1,549.89 1,123.31 -42.58%
EPS 30.10 94.40 71.60 61.10 33.90 149.50 114.30 -58.81%
DPS 0.00 50.00 15.00 15.00 0.00 50.00 15.00 -
NAPS 10.87 10.87 10.65 10.75 10.48 9.81 9.21 11.64%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 460.47 1,862.61 1,404.69 972.55 487.39 1,463.71 1,060.85 -42.58%
EPS 28.43 89.13 67.66 57.66 31.98 141.19 107.93 -58.80%
DPS 0.00 47.22 14.17 14.17 0.00 47.22 14.17 -
NAPS 10.2656 10.2656 10.0578 10.1523 9.8973 9.2645 8.6979 11.64%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 25.00 24.56 24.88 24.68 24.00 23.98 23.26 -
P/RPS 5.13 1.25 1.67 2.40 4.65 1.55 2.07 82.82%
P/EPS 83.04 26.02 34.73 40.42 70.86 16.04 20.35 154.70%
EY 1.20 3.84 2.88 2.47 1.41 6.23 4.91 -60.80%
DY 0.00 2.04 0.60 0.61 0.00 2.09 0.64 -
P/NAPS 2.30 2.26 2.34 2.30 2.29 2.44 2.53 -6.14%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 12/02/18 22/11/17 15/08/17 22/05/17 14/02/17 16/11/16 17/08/16 -
Price 25.24 24.50 24.68 24.84 25.10 23.92 23.22 -
P/RPS 5.18 1.24 1.66 2.41 4.86 1.54 2.07 84.01%
P/EPS 83.83 25.96 34.45 40.68 74.11 16.00 20.32 156.56%
EY 1.19 3.85 2.90 2.46 1.35 6.25 4.92 -61.07%
DY 0.00 2.04 0.61 0.60 0.00 2.09 0.65 -
P/NAPS 2.32 2.25 2.32 2.31 2.40 2.44 2.52 -5.34%

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