[KLK] QoQ Quarter Result on 31-Dec-2020 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
17-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 71.16%
YoY- 113.76%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 5,934,533 5,172,758 4,508,712 4,299,793 4,003,408 3,711,157 3,803,983 34.47%
PBT 879,954 953,316 649,273 493,882 336,290 487,111 102,570 318.52%
Tax -184,311 -124,664 -129,223 -86,175 -97,003 -83,482 -79,450 75.15%
NP 695,643 828,652 520,050 407,707 239,287 403,629 23,120 865.38%
-
NP to SH 625,800 783,937 490,439 357,408 208,816 368,697 27,892 693.99%
-
Tax Rate 20.95% 13.08% 19.90% 17.45% 28.85% 17.14% 77.46% -
Total Cost 5,238,890 4,344,106 3,988,662 3,892,086 3,764,121 3,307,528 3,780,863 24.26%
-
Net Worth 11,858,689 12,047,315 11,421,586 10,903,420 10,827,926 10,752,433 10,190,779 10.62%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 215,705 - - - 160,569 -
Div Payout % - - 43.98% - - - 575.68% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 11,858,689 12,047,315 11,421,586 10,903,420 10,827,926 10,752,433 10,190,779 10.62%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 11.72% 16.02% 11.53% 9.48% 5.98% 10.88% 0.61% -
ROE 5.28% 6.51% 4.29% 3.28% 1.93% 3.43% 0.27% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 550.48 479.61 418.04 398.69 371.21 344.11 355.36 33.84%
EPS 58.00 72.70 45.50 33.10 19.40 34.20 2.60 690.95%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 15.00 -
NAPS 11.00 11.17 10.59 10.11 10.04 9.97 9.52 10.10%
Adjusted Per Share Value based on latest NOSH - 1,081,017
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 540.00 470.68 410.26 391.25 364.28 337.69 346.14 34.47%
EPS 56.94 71.33 44.63 32.52 19.00 33.55 2.54 693.53%
DPS 0.00 0.00 19.63 0.00 0.00 0.00 14.61 -
NAPS 10.7906 10.9622 10.3928 9.9213 9.8526 9.784 9.2729 10.62%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 20.12 20.36 22.94 23.68 22.80 22.20 20.76 -
P/RPS 3.65 4.25 5.49 5.94 6.14 6.45 5.84 -26.87%
P/EPS 34.66 28.01 50.45 71.45 117.76 64.94 796.74 -87.60%
EY 2.89 3.57 1.98 1.40 0.85 1.54 0.13 689.13%
DY 0.00 0.00 0.87 0.00 0.00 0.00 0.72 -
P/NAPS 1.83 1.82 2.17 2.34 2.27 2.23 2.18 -11.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 18/08/21 19/05/21 17/02/21 18/11/20 19/08/20 27/05/20 -
Price 20.26 19.88 22.02 22.76 23.32 22.60 21.84 -
P/RPS 3.68 4.15 5.27 5.71 6.28 6.57 6.15 -28.96%
P/EPS 34.90 27.35 48.42 68.68 120.44 66.11 838.19 -87.96%
EY 2.87 3.66 2.07 1.46 0.83 1.51 0.12 728.50%
DY 0.00 0.00 0.91 0.00 0.00 0.00 0.69 -
P/NAPS 1.84 1.78 2.08 2.25 2.32 2.27 2.29 -13.56%

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