[KLK] QoQ Cumulative Quarter Result on 31-Mar-2022 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Mar-2022 [#2]
Profit Trend
QoQ- 91.2%
YoY- 35.15%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 6,707,722 27,149,474 20,172,770 13,211,419 6,828,868 19,915,796 13,981,263 -38.63%
PBT 595,378 3,219,478 2,492,088 1,738,423 955,102 2,976,425 2,096,471 -56.69%
Tax -112,559 -781,121 -591,828 -448,589 -277,549 -524,373 -340,062 -52.05%
NP 482,819 2,438,357 1,900,260 1,289,834 677,553 2,452,052 1,756,409 -57.62%
-
NP to SH 443,039 2,166,290 1,704,160 1,145,894 599,324 2,257,584 1,631,784 -57.97%
-
Tax Rate 18.91% 24.26% 23.75% 25.80% 29.06% 17.62% 16.22% -
Total Cost 6,224,903 24,711,117 18,272,510 11,921,585 6,151,315 17,463,744 12,224,854 -36.15%
-
Net Worth 13,617,111 14,285,568 13,509,295 13,238,141 12,384,921 11,858,689 12,047,315 8.48%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - 215,631 215,631 215,604 - 215,612 215,708 -
Div Payout % - 9.95% 12.65% 18.82% - 9.55% 13.22% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 13,617,111 14,285,568 13,509,295 13,238,141 12,384,921 11,858,689 12,047,315 8.48%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.20% 8.98% 9.42% 9.76% 9.92% 12.31% 12.56% -
ROE 3.25% 15.16% 12.61% 8.66% 4.84% 19.04% 13.54% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 622.15 2,518.14 1,871.04 1,225.52 633.54 1,847.37 1,296.31 -38.61%
EPS 41.10 200.90 158.10 106.30 55.60 209.30 151.30 -57.95%
DPS 0.00 20.00 20.00 20.00 0.00 20.00 20.00 -
NAPS 12.63 13.25 12.53 12.28 11.49 11.00 11.17 8.50%
Adjusted Per Share Value based on latest NOSH - 1,081,017
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 594.83 2,407.58 1,788.89 1,171.57 605.58 1,766.11 1,239.84 -38.63%
EPS 39.29 192.10 151.12 101.62 53.15 200.20 144.70 -57.96%
DPS 0.00 19.12 19.12 19.12 0.00 19.12 19.13 -
NAPS 12.0755 12.6683 11.9799 11.7394 10.9828 10.5161 10.6834 8.48%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 22.36 20.70 21.94 25.20 21.78 20.12 20.36 -
P/RPS 3.59 0.82 1.17 2.06 3.44 1.09 1.57 73.30%
P/EPS 54.41 10.30 13.88 23.71 39.17 9.61 13.46 153.11%
EY 1.84 9.71 7.20 4.22 2.55 10.41 7.43 -60.46%
DY 0.00 0.97 0.91 0.79 0.00 0.99 0.98 -
P/NAPS 1.77 1.56 1.75 2.05 1.90 1.83 1.82 -1.83%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 23/11/22 17/08/22 24/05/22 16/02/22 23/11/21 18/08/21 -
Price 21.32 21.20 23.00 25.90 25.60 20.26 19.88 -
P/RPS 3.43 0.84 1.23 2.11 4.04 1.10 1.53 71.03%
P/EPS 51.88 10.55 14.55 24.37 46.04 9.67 13.14 149.18%
EY 1.93 9.48 6.87 4.10 2.17 10.34 7.61 -59.83%
DY 0.00 0.94 0.87 0.77 0.00 0.99 1.01 -
P/NAPS 1.69 1.60 1.84 2.11 2.23 1.84 1.78 -3.39%

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