[KLK] QoQ Quarter Result on 30-Sep-2023 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
30-Sep-2023 [#4]
Profit Trend
QoQ- 38.29%
YoY- -74.83%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 5,455,364 5,636,052 5,777,310 5,114,139 6,048,415 6,707,722 6,976,704 -15.11%
PBT 234,700 366,157 182,819 74,534 299,496 595,378 727,390 -52.92%
Tax -83,065 -101,255 -14,040 33,043 -67,974 -112,559 -189,293 -42.22%
NP 151,635 264,902 168,779 107,577 231,522 482,819 538,097 -56.98%
-
NP to SH 117,069 226,942 116,308 84,103 190,809 443,039 462,130 -59.93%
-
Tax Rate 35.39% 27.65% 7.68% -44.33% 22.70% 18.91% 26.02% -
Total Cost 5,303,729 5,371,150 5,608,531 5,006,562 5,816,893 6,224,903 6,438,607 -12.11%
-
Net Worth 14,785,207 14,149,080 14,321,629 14,461,826 14,126,195 13,617,111 14,285,568 2.31%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 216,950 - - - 215,667 - - -
Div Payout % 185.32% - - - 113.03% - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 14,785,207 14,149,080 14,321,629 14,461,826 14,126,195 13,617,111 14,285,568 2.31%
NOSH 1,098,986 1,081,017 1,081,017 1,081,017 1,081,017 1,081,017 1,081,017 1.10%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 2.78% 4.70% 2.92% 2.10% 3.83% 7.20% 7.71% -
ROE 0.79% 1.60% 0.81% 0.58% 1.35% 3.25% 3.23% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 502.91 522.61 535.71 474.22 560.90 622.15 647.10 -15.45%
EPS 10.80 21.00 10.80 7.80 17.70 41.10 42.90 -60.09%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 13.63 13.12 13.28 13.41 13.10 12.63 13.25 1.90%
Adjusted Per Share Value based on latest NOSH - 1,081,017
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 496.40 512.84 525.69 465.35 550.36 610.36 634.83 -15.11%
EPS 10.65 20.65 10.58 7.65 17.36 40.31 42.05 -59.93%
DPS 19.74 0.00 0.00 0.00 19.62 0.00 0.00 -
NAPS 13.4535 12.8747 13.0317 13.1592 12.8538 12.3906 12.9989 2.31%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 22.44 21.82 21.40 21.96 20.78 22.36 20.70 -
P/RPS 4.46 4.18 3.99 4.63 3.70 3.59 3.20 24.74%
P/EPS 207.93 103.69 198.43 281.59 117.44 54.41 48.29 164.43%
EY 0.48 0.96 0.50 0.36 0.85 1.84 2.07 -62.22%
DY 0.89 0.00 0.00 0.00 0.96 0.00 0.00 -
P/NAPS 1.65 1.66 1.61 1.64 1.59 1.77 1.56 3.80%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 20/05/24 20/02/24 22/11/23 24/08/23 24/05/23 22/02/23 23/11/22 -
Price 22.44 22.60 21.52 22.40 22.54 21.32 21.20 -
P/RPS 4.46 4.32 4.02 4.72 4.02 3.43 3.28 22.71%
P/EPS 207.93 107.40 199.54 287.23 127.38 51.88 49.46 160.25%
EY 0.48 0.93 0.50 0.35 0.79 1.93 2.02 -61.60%
DY 0.89 0.00 0.00 0.00 0.89 0.00 0.00 -
P/NAPS 1.65 1.72 1.62 1.67 1.72 1.69 1.60 2.07%

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