[KLK] QoQ 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- -8.8%
YoY- 11.45%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter 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 6,976,704 6,961,351 6,382,551 6,828,868 5,934,533 5,172,758 18.85%
PBT 595,378 727,390 753,665 783,321 955,102 879,954 953,316 -26.87%
Tax -112,559 -189,293 -143,239 -171,040 -277,549 -184,311 -124,664 -6.56%
NP 482,819 538,097 610,426 612,281 677,553 695,643 828,652 -30.17%
-
NP to SH 443,039 462,130 558,266 546,570 599,324 625,800 783,937 -31.57%
-
Tax Rate 18.91% 26.02% 19.01% 21.84% 29.06% 20.95% 13.08% -
Total Cost 6,224,903 6,438,607 6,350,925 5,770,270 6,151,315 5,238,890 4,344,106 27.01%
-
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 - - - 215,604 - - - -
Div Payout % - - - 39.45% - - - -
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% 7.71% 8.77% 9.59% 9.92% 11.72% 16.02% -
ROE 3.25% 3.23% 4.13% 4.13% 4.84% 5.28% 6.51% -
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 622.15 647.10 645.67 592.06 633.54 550.48 479.61 18.88%
EPS 41.10 42.90 51.80 50.70 55.60 58.00 72.70 -31.55%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
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 610.36 634.83 633.43 580.77 621.38 540.00 470.68 18.85%
EPS 40.31 42.05 50.80 49.73 54.53 56.94 71.33 -31.57%
DPS 0.00 0.00 0.00 19.62 0.00 0.00 0.00 -
NAPS 12.3906 12.9989 12.2925 12.0458 11.2694 10.7906 10.9622 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 3.20 3.40 4.26 3.44 3.65 4.25 -10.61%
P/EPS 54.41 48.29 42.37 49.70 39.17 34.66 28.01 55.49%
EY 1.84 2.07 2.36 2.01 2.55 2.89 3.57 -35.63%
DY 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
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 3.28 3.56 4.37 4.04 3.68 4.15 -11.89%
P/EPS 51.88 49.46 44.42 51.08 46.04 34.90 27.35 53.05%
EY 1.93 2.02 2.25 1.96 2.17 2.87 3.66 -34.65%
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
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