[KLK] QoQ TTM Result on 31-Mar-2016 [#2]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

16-May-2016

Admission Sponsor

Sponsor

Financial Year

30-Sep-2016

Quarter

31-Mar-2016 [#2]

Profit Trend

QoQ- -3.72%

YoY- 70.12%

Quarter Report

2nd Quarterly Report 2016.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	17,664,158	16,505,810	15,894,932	15,510,765	14,873,299	13,649,991	12,496,048	25.82%
YoY %	7.02%	3.84%	2.48%	4.29%	8.96%	9.23%	-	-
Horiz. %	141.36%	132.09%	127.20%	124.13%	119.02%	109.23%	100.00%	-
PBT	1,273,602	1,712,284	1,700,826	1,697,723	1,751,352	1,134,598	1,140,706	7.58%
YoY %	-25.62%	0.67%	0.18%	-3.06%	54.36%	-0.54%	-	-
Horiz. %	111.65%	150.11%	149.10%	148.83%	153.53%	99.46%	100.00%	-
Tax	-44,630	-29,144	-244,207	-250,562	-264,414	-250,560	-257,155	-68.72%
YoY %	-53.14%	88.07%	2.54%	5.24%	-5.53%	2.56%	-	-
Horiz. %	17.36%	11.33%	94.96%	97.44%	102.82%	97.44%	100.00%	-
NP	1,228,972	1,683,140	1,456,619	1,447,161	1,486,938	884,038	883,551	24.48%
YoY %	-26.98%	15.55%	0.65%	-2.68%	68.20%	0.06%	-	-
Horiz. %	139.09%	190.50%	164.86%	163.79%	168.29%	100.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,157,657	1,592,191	1,403,422	1,396,914	1,450,921	869,912	854,376	22.33%
YoY %	-27.29%	13.45%	0.47%	-3.72%	66.79%	1.82%	-	-
Horiz. %	135.50%	186.36%	164.26%	163.50%	169.82%	101.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.50%	1.70%	14.36%	14.76%	15.10%	22.08%	22.54%	-
YoY %	105.88%	-88.16%	-2.71%	-2.25%	-31.61%	-2.04%	-	-
Horiz. %	15.53%	7.54%	63.71%	65.48%	66.99%	97.96%	100.00%	-
Total Cost	16,435,186	14,822,670	14,438,313	14,063,604	13,386,361	12,765,953	11,612,497	25.92%
YoY %	10.88%	2.66%	2.66%	5.06%	4.86%	9.93%	-	-
Horiz. %	141.53%	127.64%	124.33%	121.11%	115.28%	109.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,160,839	10,447,313	9,808,334	9,808,334	10,276,918	9,669,888	8,775,317	17.30%
YoY %	6.83%	6.51%	0.00%	-4.56%	6.28%	10.19%	-	-
Horiz. %	127.18%	119.05%	111.77%	111.77%	117.11%	110.19%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	532,482	532,482	479,234	479,234	479,234	479,234	585,731	-6.12%
YoY %	0.00%	11.11%	0.00%	0.00%	0.00%	-18.18%	-	-
Horiz. %	90.91%	90.91%	81.82%	81.82%	81.82%	81.82%	100.00%	-
Div Payout %	46.00%	33.44%	34.15%	34.31%	33.03%	55.09%	68.56%	-
YoY %	37.56%	-2.08%	-0.47%	3.88%	-40.04%	-19.65%	-	-
Horiz. %	67.09%	48.77%	49.81%	50.04%	48.18%	80.35%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	11,160,839	10,447,313	9,808,334	9,808,334	10,276,918	9,669,888	8,775,317	17.30%
YoY %	6.83%	6.51%	0.00%	-4.56%	6.28%	10.19%	-	-
Horiz. %	127.18%	119.05%	111.77%	111.77%	117.11%	110.19%	100.00%	-
NOSH	1,064,965	1,064,965	1,064,965	1,064,965	1,064,965	1,064,965	1,064,965	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	6.96%	10.20%	9.16%	9.33%	10.00%	6.48%	7.07%	-
YoY %	-31.76%	11.35%	-1.82%	-6.70%	54.32%	-8.35%	-	-
Horiz. %	98.44%	144.27%	129.56%	131.97%	141.44%	91.65%	100.00%	-
ROE	10.37%	15.24%	14.31%	14.24%	14.12%	9.00%	9.74%	-
YoY %	-31.96%	6.50%	0.49%	0.85%	56.89%	-7.60%	-	-
Horiz. %	106.47%	156.47%	146.92%	146.20%	144.97%	92.40%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	1,658.66	1,549.89	1,492.53	1,456.46	1,396.60	1,281.73	1,173.38	25.82%
YoY %	7.02%	3.84%	2.48%	4.29%	8.96%	9.23%	-	-
Horiz. %	141.36%	132.09%	127.20%	124.13%	119.02%	109.23%	100.00%	-
EPS	108.70	149.51	131.78	131.17	136.24	81.68	80.23	22.32%
YoY %	-27.30%	13.45%	0.47%	-3.72%	66.80%	1.81%	-	-
Horiz. %	135.49%	186.35%	164.25%	163.49%	169.81%	101.81%	100.00%	-
DPS	50.00	50.00	45.00	45.00	45.00	45.00	55.00	-6.12%
YoY %	0.00%	11.11%	0.00%	0.00%	0.00%	-18.18%	-	-
Horiz. %	90.91%	90.91%	81.82%	81.82%	81.82%	81.82%	100.00%	-
NAPS	10.48	9.81	9.21	9.21	9.65	9.08	8.24	17.30%
YoY %	6.83%	6.51%	0.00%	-4.56%	6.28%	10.19%	-	-
Horiz. %	127.18%	119.05%	111.77%	111.77%	117.11%	110.19%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,965
RPS	1,607.31	1,501.91	1,446.33	1,411.37	1,353.36	1,242.05	1,137.05	25.82%
YoY %	7.02%	3.84%	2.48%	4.29%	8.96%	9.23%	-	-
Horiz. %	141.36%	132.09%	127.20%	124.13%	119.02%	109.23%	100.00%	-
EPS	105.34	144.88	127.70	127.11	132.02	79.16	77.74	22.33%
YoY %	-27.29%	13.45%	0.46%	-3.72%	66.78%	1.83%	-	-
Horiz. %	135.50%	186.36%	164.27%	163.51%	169.82%	101.83%	100.00%	-
DPS	48.45	48.45	43.61	43.61	43.61	43.61	53.30	-6.13%
YoY %	0.00%	11.10%	0.00%	0.00%	0.00%	-18.18%	-	-
Horiz. %	90.90%	90.90%	81.82%	81.82%	81.82%	81.82%	100.00%	-
NAPS	10.1556	9.5063	8.9249	8.9249	9.3513	8.7989	7.9849	17.30%
YoY %	6.83%	6.51%	0.00%	-4.56%	6.28%	10.19%	-	-
Horiz. %	127.19%	119.05%	111.77%	111.77%	117.11%	110.19%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	24.00	23.98	23.26	24.00	22.88	21.70	21.40	-
P/RPS	1.45	1.55	1.56	1.65	1.64	1.69	1.82	-14.00%
YoY %	-6.45%	-0.64%	-5.45%	0.61%	-2.96%	-7.14%	-	-
Horiz. %	79.67%	85.16%	85.71%	90.66%	90.11%	92.86%	100.00%	-
P/EPS	22.08	16.04	17.65	18.30	16.79	26.57	26.67	-11.78%
YoY %	37.66%	-9.12%	-3.55%	8.99%	-36.81%	-0.37%	-	-
Horiz. %	82.79%	60.14%	66.18%	68.62%	62.95%	99.63%	100.00%	-
EY	4.53	6.23	5.67	5.47	5.95	3.76	3.75	13.36%
YoY %	-27.29%	9.88%	3.66%	-8.07%	58.24%	0.27%	-	-
Horiz. %	120.80%	166.13%	151.20%	145.87%	158.67%	100.27%	100.00%	-
DY	2.08	2.09	1.93	1.87	1.97	2.07	2.57	-13.09%
YoY %	-0.48%	8.29%	3.21%	-5.08%	-4.83%	-19.46%	-	-
Horiz. %	80.93%	81.32%	75.10%	72.76%	76.65%	80.54%	100.00%	-
P/NAPS	2.29	2.44	2.53	2.61	2.37	2.39	2.60	-8.08%
YoY %	-6.15%	-3.56%	-3.07%	10.13%	-0.84%	-8.08%	-	-
Horiz. %	88.08%	93.85%	97.31%	100.38%	91.15%	91.92%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	14/02/17	16/11/16	17/08/16	16/05/16	17/02/16	18/11/15	19/08/15	-
Price	25.10	23.92	23.22	23.10	23.66	22.68	20.22	-
P/RPS	1.51	1.54	1.56	1.59	1.69	1.77	1.72	-8.27%
YoY %	-1.95%	-1.28%	-1.89%	-5.92%	-4.52%	2.91%	-	-
Horiz. %	87.79%	89.53%	90.70%	92.44%	98.26%	102.91%	100.00%	-
P/EPS	23.09	16.00	17.62	17.61	17.37	27.77	25.20	-5.63%
YoY %	44.31%	-9.19%	0.06%	1.38%	-37.45%	10.20%	-	-
Horiz. %	91.63%	63.49%	69.92%	69.88%	68.93%	110.20%	100.00%	-
EY	4.33	6.25	5.68	5.68	5.76	3.60	3.97	5.92%
YoY %	-30.72%	10.04%	0.00%	-1.39%	60.00%	-9.32%	-	-
Horiz. %	109.07%	157.43%	143.07%	143.07%	145.09%	90.68%	100.00%	-
DY	1.99	2.09	1.94	1.95	1.90	1.98	2.72	-18.72%
YoY %	-4.78%	7.73%	-0.51%	2.63%	-4.04%	-27.21%	-	-
Horiz. %	73.16%	76.84%	71.32%	71.69%	69.85%	72.79%	100.00%	-
P/NAPS	2.40	2.44	2.52	2.51	2.45	2.50	2.45	-1.35%
YoY %	-1.64%	-3.17%	0.40%	2.45%	-2.00%	2.04%	-	-
Horiz. %	97.96%	99.59%	102.86%	102.45%	100.00%	102.04%	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 - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 16:20:00

EMA 5

5 Mins

SELL

2024-05-09 15:45:00

EMA 5

5 Mins

BUY

2024-05-09 12:00:00

EMA 5

Hourly

SELL

2024-05-09 11:30:00

ADX

10 Mins

SELL

2024-05-09 11:05:00

ADX

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

MYEG

MY E.G. SERVICES BHD

460

PTRANS

PERAK TRANSIT BERHAD

350

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

HLIND

HONG LEONG INDUSTRIES BHD

345

YTLPOWR

YTL POWER INTERNATIONAL BHD

343

PBBANK

PUBLIC BANK BHD

283

CAPITALA

CAPITAL A BERHAD

242

DNEX

DAGANG NEXCHANGE BERHAD

242

SNS

SNS NETWORK TECHNOLOGY BERHAD

232

Daily Stocks

0.105

-0.01

507,740,000

ICONIC-WA

0.045

-0.005

145,357,100

MYEG

0.995

+0.01

143,161,100

HSI-CXG

0.165

+0.03

116,212,000

SNS

0.525

+0.04

95,755,000

HSI-HU6

0.135

-0.03

94,490,300

PMHLDG

0.275

+0.055

93,691,400

VELESTO

0.29

+0.015

80,934,800

MUIIND

0.06

+0.005

79,902,100

HSI-HS2

0.095

-0.04

60,369,500

More active Stocks

VSTECS

3.55

+0.79

15,903,700

BKAWAN

20.38

+0.34

9,600

KOBAY

1.95

+0.22

7,245,800

UTDPLT

25.62

+0.22

148,500

AJI

19.30

+0.20

285,800

ALLIANZ

21.68

+0.18

14,100

SIGN

1.48

+0.15

6,981,800

GENP

6.24

+0.14

1,663,500

HEIM

23.90

+0.14

109,900

HSI-CVH

0.905

+0.135

776,100

More gainer Stocks

PETDAG

21.46

-0.34

360,800

KLK

22.94

-0.26

377,900

MPI

31.00

-0.20

104,500

MSM

3.29

-0.19

2,101,500

HUMEIND-LA

4.23

-0.19

9,200

PPB

15.80

-0.18

331,900

NHFATT

3.91

-0.15

113,300

INARI

3.10

-0.12

16,156,200

CHGP

2.67

-0.12

1,304,600

CARLSBG

19.32

-0.12

108,400

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