[KLK] QoQ TTM Result on 30-Jun-2020 [#3]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

19-Aug-2020

Admission Sponsor

Sponsor

Financial Year

30-Sep-2020

Quarter

30-Jun-2020 [#3]

Profit Trend

QoQ- 76.44%

YoY- 35.81%

Quarter Report

3rd Quarterly Report FY2020.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
TTM Result
Revenue	16,523,070	15,818,341	15,595,956	15,394,951	15,388,197	15,526,133	15,533,887	4.19%
YoY %	4.46%	1.43%	1.31%	0.04%	-0.89%	-0.05%	-	-
Horiz. %	106.37%	101.83%	100.40%	99.11%	99.06%	99.95%	100.00%	-
PBT	1,966,556	1,419,853	1,185,730	1,096,178	653,820	747,306	823,928	78.50%
YoY %	38.50%	19.75%	8.17%	67.66%	-12.51%	-9.30%	-	-
Horiz. %	238.68%	172.33%	143.91%	133.04%	79.35%	90.70%	100.00%	-
Tax	-395,883	-346,110	-328,681	-283,548	-214,024	-177,171	-173,195	73.43%
YoY %	-14.38%	-5.30%	-15.92%	-32.48%	-20.80%	-2.30%	-	-
Horiz. %	228.58%	199.84%	189.78%	163.72%	123.57%	102.30%	100.00%	-
NP	1,570,673	1,073,743	857,049	812,630	439,796	570,135	650,733	79.84%
YoY %	46.28%	25.28%	5.47%	84.77%	-22.86%	-12.39%	-	-
Horiz. %	241.37%	165.01%	131.71%	124.88%	67.58%	87.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,425,360	962,813	772,604	738,807	418,725	533,788	617,505	74.56%
YoY %	48.04%	24.62%	4.57%	76.44%	-21.56%	-13.56%	-	-
Horiz. %	230.83%	155.92%	125.12%	119.64%	67.81%	86.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.13%	24.38%	27.72%	25.87%	32.73%	23.71%	21.02%	-
YoY %	-17.43%	-12.05%	7.15%	-20.96%	38.04%	12.80%	-	-
Horiz. %	95.77%	115.98%	131.87%	123.07%	155.71%	112.80%	100.00%	-
Total Cost	14,952,397	14,744,598	14,738,907	14,582,321	14,948,401	14,955,998	14,883,154	0.30%
YoY %	1.41%	0.04%	1.07%	-2.45%	-0.05%	0.49%	-	-
Horiz. %	100.47%	99.07%	99.03%	97.98%	100.44%	100.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,421,586	10,903,420	10,827,926	10,752,433	10,190,779	10,213,021	10,362,115	6.69%
YoY %	4.75%	0.70%	0.70%	5.51%	-0.22%	-1.44%	-	-
Horiz. %	110.22%	105.22%	104.50%	103.77%	98.35%	98.56%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	215,705	160,569	160,569	160,569	160,569	159,744	159,744	22.14%
YoY %	34.34%	0.00%	0.00%	0.00%	0.52%	0.00%	-	-
Horiz. %	135.03%	100.52%	100.52%	100.52%	100.52%	100.00%	100.00%	-
Div Payout %	15.13%	16.68%	20.78%	21.73%	38.35%	29.93%	25.87%	-
YoY %	-9.29%	-19.73%	-4.37%	-43.34%	28.13%	15.69%	-	-
Horiz. %	58.48%	64.48%	80.32%	84.00%	148.24%	115.69%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	11,421,586	10,903,420	10,827,926	10,752,433	10,190,779	10,213,021	10,362,115	6.69%
YoY %	4.75%	0.70%	0.70%	5.51%	-0.22%	-1.44%	-	-
Horiz. %	110.22%	105.22%	104.50%	103.77%	98.35%	98.56%	100.00%	-
NOSH	1,081,017	1,081,017	1,081,017	1,081,017	1,081,017	1,064,965	1,064,965	1.00%
YoY %	0.00%	0.00%	0.00%	0.00%	1.51%	0.00%	-	-
Horiz. %	101.51%	101.51%	101.51%	101.51%	101.51%	100.00%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	9.51%	6.79%	5.50%	5.28%	2.86%	3.67%	4.19%	-
YoY %	40.06%	23.45%	4.17%	84.62%	-22.07%	-12.41%	-	-
Horiz. %	226.97%	162.05%	131.26%	126.01%	68.26%	87.59%	100.00%	-
ROE	12.48%	8.83%	7.14%	6.87%	4.11%	5.23%	5.96%	-
YoY %	41.34%	23.67%	3.93%	67.15%	-21.41%	-12.25%	-	-
Horiz. %	209.40%	148.15%	119.80%	115.27%	68.96%	87.75%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	1,532.01	1,466.73	1,446.11	1,427.47	1,437.53	1,457.90	1,458.63	3.32%
YoY %	4.45%	1.43%	1.31%	-0.70%	-1.40%	-0.05%	-	-
Horiz. %	105.03%	100.56%	99.14%	97.86%	98.55%	99.95%	100.00%	-
EPS	132.16	89.28	71.64	68.50	39.12	50.12	57.98	73.11%
YoY %	48.03%	24.62%	4.58%	75.10%	-21.95%	-13.56%	-	-
Horiz. %	227.94%	153.98%	123.56%	118.14%	67.47%	86.44%	100.00%	-
DPS	20.00	15.00	15.00	15.00	15.00	15.00	15.00	21.12%
YoY %	33.33%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	10.59	10.11	10.04	9.97	9.52	9.59	9.73	5.80%
YoY %	4.75%	0.70%	0.70%	4.73%	-0.73%	-1.44%	-	-
Horiz. %	108.84%	103.91%	103.19%	102.47%	97.84%	98.56%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,081,017
RPS	1,503.48	1,439.36	1,419.12	1,400.83	1,400.22	1,412.77	1,413.47	4.19%
YoY %	4.45%	1.43%	1.31%	0.04%	-0.89%	-0.05%	-	-
Horiz. %	106.37%	101.83%	100.40%	99.11%	99.06%	99.95%	100.00%	-
EPS	129.70	87.61	70.30	67.23	38.10	48.57	56.19	74.56%
YoY %	48.04%	24.62%	4.57%	76.46%	-21.56%	-13.56%	-	-
Horiz. %	230.82%	155.92%	125.11%	119.65%	67.81%	86.44%	100.00%	-
DPS	19.63	14.61	14.61	14.61	14.61	14.54	14.54	22.13%
YoY %	34.36%	0.00%	0.00%	0.00%	0.48%	0.00%	-	-
Horiz. %	135.01%	100.48%	100.48%	100.48%	100.48%	100.00%	100.00%	-
NAPS	10.3928	9.9213	9.8526	9.784	9.2729	9.2931	9.4288	6.69%
YoY %	4.75%	0.70%	0.70%	5.51%	-0.22%	-1.44%	-	-
Horiz. %	110.22%	105.22%	104.49%	103.77%	98.35%	98.56%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	22.94	23.68	22.80	22.20	20.76	24.80	23.08	-
P/RPS	1.50	1.61	1.58	1.56	1.44	1.70	1.58	-3.40%
YoY %	-6.83%	1.90%	1.28%	8.33%	-15.29%	7.59%	-	-
Horiz. %	94.94%	101.90%	100.00%	98.73%	91.14%	107.59%	100.00%	-
P/EPS	17.36	26.52	31.83	32.41	53.07	49.48	39.80	-42.45%
YoY %	-34.54%	-16.68%	-1.79%	-38.93%	7.26%	24.32%	-	-
Horiz. %	43.62%	66.63%	79.97%	81.43%	133.34%	124.32%	100.00%	-
EY	5.76	3.77	3.14	3.09	1.88	2.02	2.51	73.89%
YoY %	52.79%	20.06%	1.62%	64.36%	-6.93%	-19.52%	-	-
Horiz. %	229.48%	150.20%	125.10%	123.11%	74.90%	80.48%	100.00%	-
DY	0.87	0.63	0.66	0.68	0.72	0.60	0.65	21.43%
YoY %	38.10%	-4.55%	-2.94%	-5.56%	20.00%	-7.69%	-	-
Horiz. %	133.85%	96.92%	101.54%	104.62%	110.77%	92.31%	100.00%	-
P/NAPS	2.17	2.34	2.27	2.23	2.18	2.59	2.37	-5.70%
YoY %	-7.26%	3.08%	1.79%	2.29%	-15.83%	9.28%	-	-
Horiz. %	91.56%	98.73%	95.78%	94.09%	91.98%	109.28%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	19/05/21	17/02/21	18/11/20	19/08/20	27/05/20	17/02/20	19/11/19	-
Price	22.02	22.76	23.32	22.60	21.84	23.74	22.50	-
P/RPS	1.44	1.55	1.61	1.58	1.52	1.63	1.54	-4.37%
YoY %	-7.10%	-3.73%	1.90%	3.95%	-6.75%	5.84%	-	-
Horiz. %	93.51%	100.65%	104.55%	102.60%	98.70%	105.84%	100.00%	-
P/EPS	16.66	25.49	32.55	32.99	55.83	47.36	38.80	-43.05%
YoY %	-34.64%	-21.69%	-1.33%	-40.91%	17.88%	22.06%	-	-
Horiz. %	42.94%	65.70%	83.89%	85.03%	143.89%	122.06%	100.00%	-
EY	6.00	3.92	3.07	3.03	1.79	2.11	2.58	75.44%
YoY %	53.06%	27.69%	1.32%	69.27%	-15.17%	-18.22%	-	-
Horiz. %	232.56%	151.94%	118.99%	117.44%	69.38%	81.78%	100.00%	-
DY	0.91	0.66	0.64	0.66	0.69	0.63	0.67	22.62%
YoY %	37.88%	3.12%	-3.03%	-4.35%	9.52%	-5.97%	-	-
Horiz. %	135.82%	98.51%	95.52%	98.51%	102.99%	94.03%	100.00%	-
P/NAPS	2.08	2.25	2.32	2.27	2.29	2.48	2.31	-6.74%
YoY %	-7.56%	-3.02%	2.20%	-0.87%	-7.66%	7.36%	-	-
Horiz. %	90.04%	97.40%	100.43%	98.27%	99.13%	107.36%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 09:30:00

ADX

30 Mins

SELL

2024-05-10 09:30:00

EMA 5

10 Mins

SELL

2024-05-10 09:30:00

EMA 5

5 Mins

SELL

2024-05-10 09:25:00

ADX

5 Mins

SELL

2024-05-10 09:25:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

419

MPI

MALAYSIAN PACIFIC INDUSTRIES

411

HLIND

HONG LEONG INDUSTRIES BHD

405

MYEG

MY E.G. SERVICES BHD

397

VSTECS

VSTECS BERHAD

368

YTLPOWR

YTL POWER INTERNATIONAL BHD

343

SNS

SNS NETWORK TECHNOLOGY BERHAD

274

GENTING

GENTING BHD

272

PBBANK

PUBLIC BANK BHD

270

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More