[KLK] QoQ TTM Result on 31-Mar-2019 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
15-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Mar-2019 [#2]
Profit Trend
QoQ- -6.78%
YoY- -26.31%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 15,526,133 15,533,887 15,922,460 16,549,789 17,293,121 18,400,500 19,373,306 -13.68%
PBT 747,306 823,928 747,380 919,371 1,012,257 1,117,380 1,327,992 -31.76%
Tax -177,171 -173,195 -187,935 -241,136 -279,096 -313,276 -361,619 -37.77%
NP 570,135 650,733 559,445 678,235 733,161 804,104 966,373 -29.58%
-
NP to SH 533,788 617,505 543,986 637,299 683,617 753,328 893,952 -29.02%
-
Tax Rate 23.71% 21.02% 25.15% 26.23% 27.57% 28.04% 27.23% -
Total Cost 14,955,998 14,883,154 15,363,015 15,871,554 16,559,960 17,596,396 18,406,933 -12.89%
-
Net Worth 10,213,021 10,362,115 10,489,912 10,628,357 10,766,802 11,427,081 11,235,388 -6.14%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 159,744 159,744 159,744 159,744 159,744 159,744 532,482 -55.08%
Div Payout % 29.93% 25.87% 29.37% 25.07% 23.37% 21.21% 59.57% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 10,213,021 10,362,115 10,489,912 10,628,357 10,766,802 11,427,081 11,235,388 -6.14%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.67% 4.19% 3.51% 4.10% 4.24% 4.37% 4.99% -
ROE 5.23% 5.96% 5.19% 6.00% 6.35% 6.59% 7.96% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,457.90 1,458.63 1,495.11 1,554.02 1,623.82 1,727.80 1,819.15 -13.68%
EPS 50.12 57.98 51.08 59.84 64.19 70.74 83.94 -29.02%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 50.00 -55.08%
NAPS 9.59 9.73 9.85 9.98 10.11 10.73 10.55 -6.14%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,376.84 1,377.52 1,411.98 1,467.61 1,533.53 1,631.73 1,718.00 -13.68%
EPS 47.34 54.76 48.24 56.51 60.62 66.80 79.27 -29.01%
DPS 14.17 14.17 14.17 14.17 14.17 14.17 47.22 -55.07%
NAPS 9.0568 9.189 9.3023 9.4251 9.5479 10.1334 9.9634 -6.14%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 24.80 23.08 24.56 24.80 24.72 24.96 24.16 -
P/RPS 1.70 1.58 1.64 1.60 1.52 1.44 1.33 17.72%
P/EPS 49.48 39.80 48.08 41.44 38.51 35.29 28.78 43.37%
EY 2.02 2.51 2.08 2.41 2.60 2.83 3.47 -30.21%
DY 0.60 0.65 0.61 0.60 0.61 0.60 2.07 -56.10%
P/NAPS 2.59 2.37 2.49 2.48 2.45 2.33 2.29 8.52%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 17/02/20 19/11/19 20/08/19 15/05/19 18/02/19 14/11/18 14/08/18 -
Price 23.74 22.50 23.82 24.40 24.74 24.92 24.86 -
P/RPS 1.63 1.54 1.59 1.57 1.52 1.44 1.37 12.24%
P/EPS 47.36 38.80 46.63 40.77 38.54 35.23 29.62 36.61%
EY 2.11 2.58 2.14 2.45 2.59 2.84 3.38 -26.89%
DY 0.63 0.67 0.63 0.61 0.61 0.60 2.01 -53.76%
P/NAPS 2.48 2.31 2.42 2.44 2.45 2.32 2.36 3.35%

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