[KLK] QoQ TTM Result on 31-Mar-2017 [#2]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

22-May-2017

Admission Sponsor

Sponsor

Financial Year

30-Sep-2017

Quarter

31-Mar-2017 [#2]

Profit Trend

QoQ- 10.46%

YoY- -8.46%

Quarter Report

2nd Quarterly Report 2017.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	20,700,428	21,004,036	20,383,215	19,432,520	17,664,158	16,505,810	15,894,932	19.19%
YoY %	-1.45%	3.05%	4.89%	10.01%	7.02%	3.84%	-	-
Horiz. %	130.23%	132.14%	128.24%	122.26%	111.13%	103.84%	100.00%	-
PBT	1,419,298	1,450,205	1,313,371	1,426,282	1,273,602	1,712,284	1,700,826	-11.33%
YoY %	-2.13%	10.42%	-7.92%	11.99%	-25.62%	0.67%	-	-
Horiz. %	83.45%	85.26%	77.22%	83.86%	74.88%	100.67%	100.00%	-
Tax	-385,956	-383,329	-110,535	-81,572	-44,630	-29,144	-244,207	35.56%
YoY %	-0.69%	-246.79%	-35.51%	-82.77%	-53.14%	88.07%	-	-
Horiz. %	158.04%	156.97%	45.26%	33.40%	18.28%	11.93%	100.00%	-
NP	1,033,342	1,066,876	1,202,836	1,344,710	1,228,972	1,683,140	1,456,619	-20.40%
YoY %	-3.14%	-11.30%	-10.55%	9.42%	-26.98%	15.55%	-	-
Horiz. %	70.94%	73.24%	82.58%	92.32%	84.37%	115.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	965,081	1,005,130	1,138,063	1,278,694	1,157,657	1,592,191	1,403,422	-22.03%
YoY %	-3.98%	-11.68%	-11.00%	10.46%	-27.29%	13.45%	-	-
Horiz. %	68.77%	71.62%	81.09%	91.11%	82.49%	113.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.19%	26.43%	8.42%	5.72%	3.50%	1.70%	14.36%	-
YoY %	2.88%	213.90%	47.20%	63.43%	105.88%	-88.16%	-	-
Horiz. %	189.35%	184.05%	58.64%	39.83%	24.37%	11.84%	100.00%	-
Total Cost	19,667,086	19,937,160	19,180,379	18,087,810	16,435,186	14,822,670	14,438,313	22.81%
YoY %	-1.35%	3.95%	6.04%	10.06%	10.88%	2.66%	-	-
Horiz. %	136.21%	138.09%	132.84%	125.28%	113.83%	102.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,576,176	11,576,176	11,341,884	11,448,381	11,160,839	10,447,313	9,808,334	11.64%
YoY %	0.00%	2.07%	-0.93%	2.58%	6.83%	6.51%	-	-
Horiz. %	118.02%	118.02%	115.64%	116.72%	113.79%	106.51%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	532,482	532,482	532,482	532,482	532,482	532,482	479,234	7.25%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	11.11%	-	-
Horiz. %	111.11%	111.11%	111.11%	111.11%	111.11%	111.11%	100.00%	-
Div Payout %	55.17%	52.98%	46.79%	41.64%	46.00%	33.44%	34.15%	-
YoY %	4.13%	13.23%	12.37%	-9.48%	37.56%	-2.08%	-	-
Horiz. %	161.55%	155.14%	137.01%	121.93%	134.70%	97.92%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	11,576,176	11,576,176	11,341,884	11,448,381	11,160,839	10,447,313	9,808,334	11.64%
YoY %	0.00%	2.07%	-0.93%	2.58%	6.83%	6.51%	-	-
Horiz. %	118.02%	118.02%	115.64%	116.72%	113.79%	106.51%	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%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	4.99%	5.08%	5.90%	6.92%	6.96%	10.20%	9.16%	-
YoY %	-1.77%	-13.90%	-14.74%	-0.57%	-31.76%	11.35%	-	-
Horiz. %	54.48%	55.46%	64.41%	75.55%	75.98%	111.35%	100.00%	-
ROE	8.34%	8.68%	10.03%	11.17%	10.37%	15.24%	14.31%	-
YoY %	-3.92%	-13.46%	-10.21%	7.71%	-31.96%	6.50%	-	-
Horiz. %	58.28%	60.66%	70.09%	78.06%	72.47%	106.50%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	1,943.76	1,972.27	1,913.98	1,824.71	1,658.66	1,549.89	1,492.53	19.19%
YoY %	-1.45%	3.05%	4.89%	10.01%	7.02%	3.84%	-	-
Horiz. %	130.23%	132.14%	128.24%	122.26%	111.13%	103.84%	100.00%	-
EPS	90.62	94.38	106.86	120.07	108.70	149.51	131.78	-22.03%
YoY %	-3.98%	-11.68%	-11.00%	10.46%	-27.30%	13.45%	-	-
Horiz. %	68.77%	71.62%	81.09%	91.11%	82.49%	113.45%	100.00%	-
DPS	50.00	50.00	50.00	50.00	50.00	50.00	45.00	7.25%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	11.11%	-	-
Horiz. %	111.11%	111.11%	111.11%	111.11%	111.11%	111.11%	100.00%	-
NAPS	10.87	10.87	10.65	10.75	10.48	9.81	9.21	11.64%
YoY %	0.00%	2.07%	-0.93%	2.58%	6.83%	6.51%	-	-
Horiz. %	118.02%	118.02%	115.64%	116.72%	113.79%	106.51%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,965
RPS	1,883.59	1,911.22	1,854.73	1,768.22	1,607.31	1,501.91	1,446.33	19.19%
YoY %	-1.45%	3.05%	4.89%	10.01%	7.02%	3.84%	-	-
Horiz. %	130.23%	132.14%	128.24%	122.26%	111.13%	103.84%	100.00%	-
EPS	87.82	91.46	103.56	116.35	105.34	144.88	127.70	-22.03%
YoY %	-3.98%	-11.68%	-10.99%	10.45%	-27.29%	13.45%	-	-
Horiz. %	68.77%	71.62%	81.10%	91.11%	82.49%	113.45%	100.00%	-
DPS	48.45	48.45	48.45	48.45	48.45	48.45	43.61	7.24%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	11.10%	-	-
Horiz. %	111.10%	111.10%	111.10%	111.10%	111.10%	111.10%	100.00%	-
NAPS	10.5335	10.5335	10.3203	10.4172	10.1556	9.5063	8.9249	11.64%
YoY %	0.00%	2.07%	-0.93%	2.58%	6.83%	6.51%	-	-
Horiz. %	118.02%	118.02%	115.63%	116.72%	113.79%	106.51%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	25.00	24.56	24.88	24.68	24.00	23.98	23.26	-
P/RPS	1.29	1.25	1.30	1.35	1.45	1.55	1.56	-11.86%
YoY %	3.20%	-3.85%	-3.70%	-6.90%	-6.45%	-0.64%	-	-
Horiz. %	82.69%	80.13%	83.33%	86.54%	92.95%	99.36%	100.00%	-
P/EPS	27.59	26.02	23.28	20.55	22.08	16.04	17.65	34.58%
YoY %	6.03%	11.77%	13.28%	-6.93%	37.66%	-9.12%	-	-
Horiz. %	156.32%	147.42%	131.90%	116.43%	125.10%	90.88%	100.00%	-
EY	3.62	3.84	4.30	4.87	4.53	6.23	5.67	-25.79%
YoY %	-5.73%	-10.70%	-11.70%	7.51%	-27.29%	9.88%	-	-
Horiz. %	63.84%	67.72%	75.84%	85.89%	79.89%	109.88%	100.00%	-
DY	2.00	2.04	2.01	2.03	2.08	2.09	1.93	2.39%
YoY %	-1.96%	1.49%	-0.99%	-2.40%	-0.48%	8.29%	-	-
Horiz. %	103.63%	105.70%	104.15%	105.18%	107.77%	108.29%	100.00%	-
P/NAPS	2.30	2.26	2.34	2.30	2.29	2.44	2.53	-6.14%
YoY %	1.77%	-3.42%	1.74%	0.44%	-6.15%	-3.56%	-	-
Horiz. %	90.91%	89.33%	92.49%	90.91%	90.51%	96.44%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	12/02/18	22/11/17	15/08/17	22/05/17	14/02/17	16/11/16	17/08/16	-
Price	25.24	24.50	24.68	24.84	25.10	23.92	23.22	-
P/RPS	1.30	1.24	1.29	1.36	1.51	1.54	1.56	-11.41%
YoY %	4.84%	-3.88%	-5.15%	-9.93%	-1.95%	-1.28%	-	-
Horiz. %	83.33%	79.49%	82.69%	87.18%	96.79%	98.72%	100.00%	-
P/EPS	27.85	25.96	23.09	20.69	23.09	16.00	17.62	35.57%
YoY %	7.28%	12.43%	11.60%	-10.39%	44.31%	-9.19%	-	-
Horiz. %	158.06%	147.33%	131.04%	117.42%	131.04%	90.81%	100.00%	-
EY	3.59	3.85	4.33	4.83	4.33	6.25	5.68	-26.28%
YoY %	-6.75%	-11.09%	-10.35%	11.55%	-30.72%	10.04%	-	-
Horiz. %	63.20%	67.78%	76.23%	85.04%	76.23%	110.04%	100.00%	-
DY	1.98	2.04	2.03	2.01	1.99	2.09	1.94	1.36%
YoY %	-2.94%	0.49%	1.00%	1.01%	-4.78%	7.73%	-	-
Horiz. %	102.06%	105.15%	104.64%	103.61%	102.58%	107.73%	100.00%	-
P/NAPS	2.32	2.25	2.32	2.31	2.40	2.44	2.52	-5.34%
YoY %	3.11%	-3.02%	0.43%	-3.75%	-1.64%	-3.17%	-	-
Horiz. %	92.06%	89.29%	92.06%	91.67%	95.24%	96.83%	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 - 09 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

PTRANS

PERAK TRANSIT BERHAD

307

HLIND

HONG LEONG INDUSTRIES BHD

305

MPI

MALAYSIAN PACIFIC INDUSTRIES

304

MYEG

MY E.G. SERVICES BHD

302

VSTECS

VSTECS BERHAD

254

YTLPOWR

YTL POWER INTERNATIONAL BHD

237

PBBANK

PUBLIC BANK BHD

195

DNEX

DAGANG NEXCHANGE BERHAD

178

SNS

SNS NETWORK TECHNOLOGY BERHAD

177

Daily Stocks

0.105

-0.01

508,283,500

MYEG

0.985

0.00

153,504,700

ICONIC-WA

0.045

-0.005

148,744,500

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.165

+0.03

116,432,400

PMHLDG

0.295

+0.075

116,034,000

SNS

0.53

+0.045

102,787,900

HSI-HU6

0.135

-0.03

94,490,300

VELESTO

0.29

+0.015

89,077,300

MUIIND

0.06

+0.005

81,409,100

More active Stocks

VSTECS

3.58

+0.82

17,450,000

BKAWAN

20.36

+0.32

10,500

KOBAY

1.93

+0.20

7,884,400

ATECH

3.07

+0.18

524,800

AJI

19.28

+0.18

315,400

ALLIANZ

21.68

+0.18

14,300

SIGN

1.49

+0.16

7,355,200

HSI-CVH

0.91

+0.14

781,100

HEIM

23.90

+0.14

124,700

MCEHLDG

1.71

+0.13

2,158,600

More gainer Stocks

PETDAG

21.46

-0.34

496,200

KLK

22.92

-0.28

527,900

MSM

3.26

-0.22

2,973,500

MPI

31.00

-0.20

156,200

HUMEIND-LA

4.23

-0.19

9,200

ORIENT

6.97

-0.18

1,220,900

PPB

15.80

-0.18

592,200

NHFATT

3.89

-0.17

114,300

CARLSBG

19.30

-0.14

119,700

INARI

3.09

-0.13

18,277,500

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