[KLK] QoQ Quarter Result on 31-Dec-2018 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
18-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- 147.21%
YoY- -21.74%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 3,802,403 3,704,403 3,941,919 4,085,162 4,190,976 4,331,732 4,685,251 -12.98%
PBT 246,738 44,753 196,056 336,381 170,190 216,744 288,942 -9.98%
Tax -51,870 -13,958 -42,597 -64,770 -66,610 -67,159 -80,557 -25.41%
NP 194,868 30,795 153,459 271,611 103,580 149,585 208,385 -4.36%
-
NP to SH 175,019 48,615 142,955 250,916 101,500 141,928 189,273 -5.08%
-
Tax Rate 21.02% 31.19% 21.73% 19.25% 39.14% 30.99% 27.88% -
Total Cost 3,607,535 3,673,608 3,788,460 3,813,551 4,087,396 4,182,147 4,476,866 -13.39%
-
Net Worth 10,362,115 10,489,912 10,628,357 10,766,802 11,427,081 11,235,388 11,075,642 -4.33%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 159,744 - - - 159,744 -
Div Payout % - - 111.74% - - - 84.40% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 10,362,115 10,489,912 10,628,357 10,766,802 11,427,081 11,235,388 11,075,642 -4.33%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.12% 0.83% 3.89% 6.65% 2.47% 3.45% 4.45% -
ROE 1.69% 0.46% 1.35% 2.33% 0.89% 1.26% 1.71% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 357.04 347.84 370.15 383.60 393.53 406.75 439.94 -12.98%
EPS 16.40 4.60 13.40 23.60 9.50 13.30 17.80 -5.30%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 15.00 -
NAPS 9.73 9.85 9.98 10.11 10.73 10.55 10.40 -4.33%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 337.19 328.50 349.56 362.27 371.65 384.13 415.48 -12.98%
EPS 15.52 4.31 12.68 22.25 9.00 12.59 16.78 -5.06%
DPS 0.00 0.00 14.17 0.00 0.00 0.00 14.17 -
NAPS 9.189 9.3023 9.4251 9.5479 10.1334 9.9634 9.8217 -4.33%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 23.08 24.56 24.80 24.72 24.96 24.16 25.58 -
P/RPS 6.46 7.06 6.70 6.44 6.34 5.94 5.81 7.31%
P/EPS 140.44 538.01 184.75 104.92 261.89 181.29 143.93 -1.62%
EY 0.71 0.19 0.54 0.95 0.38 0.55 0.69 1.92%
DY 0.00 0.00 0.60 0.00 0.00 0.00 0.59 -
P/NAPS 2.37 2.49 2.48 2.45 2.33 2.29 2.46 -2.45%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 20/08/19 15/05/19 18/02/19 14/11/18 14/08/18 16/05/18 -
Price 22.50 23.82 24.40 24.74 24.92 24.86 25.40 -
P/RPS 6.30 6.85 6.59 6.45 6.33 6.11 5.77 6.02%
P/EPS 136.91 521.80 181.77 105.00 261.47 186.54 142.92 -2.82%
EY 0.73 0.19 0.55 0.95 0.38 0.54 0.70 2.83%
DY 0.00 0.00 0.61 0.00 0.00 0.00 0.59 -
P/NAPS 2.31 2.42 2.44 2.45 2.32 2.36 2.44 -3.58%

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