[KLK] QoQ TTM Result on 31-Mar-2023 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
31-Mar-2023 [#2]
Profit Trend
QoQ- -17.7%
YoY- -35.27%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 22,575,916 23,647,586 24,846,980 26,694,192 27,028,328 27,149,474 26,107,303 -9.21%
PBT 923,006 1,152,227 1,696,798 2,375,929 2,859,754 3,219,478 3,372,042 -57.74%
Tax -150,226 -161,530 -336,783 -513,065 -616,131 -781,121 -776,139 -66.43%
NP 772,780 990,697 1,360,015 1,862,864 2,243,623 2,438,357 2,595,903 -55.31%
-
NP to SH 618,162 834,259 1,180,081 1,654,244 2,010,005 2,166,290 2,329,960 -58.61%
-
Tax Rate 16.28% 14.02% 19.85% 21.59% 21.54% 24.26% 23.02% -
Total Cost 21,803,136 22,656,889 23,486,965 24,831,328 24,784,705 24,711,117 23,511,400 -4.89%
-
Net Worth 14,149,080 14,321,629 14,461,826 14,126,195 13,617,111 14,285,568 13,509,295 3.12%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 215,667 215,667 215,667 215,667 215,604 215,604 215,604 0.01%
Div Payout % 34.89% 25.85% 18.28% 13.04% 10.73% 9.95% 9.25% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 14,149,080 14,321,629 14,461,826 14,126,195 13,617,111 14,285,568 13,509,295 3.12%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 3.42% 4.19% 5.47% 6.98% 8.30% 8.98% 9.94% -
ROE 4.37% 5.83% 8.16% 11.71% 14.76% 15.16% 17.25% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 2,093.39 2,192.77 2,303.98 2,475.50 2,506.90 2,518.14 2,421.48 -9.22%
EPS 57.32 77.36 109.43 153.41 186.43 200.93 216.11 -58.61%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 13.12 13.28 13.41 13.10 12.63 13.25 12.53 3.10%
Adjusted Per Share Value based on latest NOSH - 1,081,017
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 2,002.00 2,097.04 2,203.40 2,367.21 2,396.84 2,407.58 2,315.16 -9.21%
EPS 54.82 73.98 104.65 146.70 178.24 192.10 206.62 -58.61%
DPS 19.13 19.13 19.13 19.13 19.12 19.12 19.12 0.03%
NAPS 12.5472 12.7002 12.8246 12.5269 12.0755 12.6683 11.9799 3.12%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 21.82 21.40 21.96 20.78 22.36 20.70 21.94 -
P/RPS 1.04 0.98 0.95 0.84 0.89 0.82 0.91 9.28%
P/EPS 38.07 27.66 20.07 13.55 11.99 10.30 10.15 140.82%
EY 2.63 3.61 4.98 7.38 8.34 9.71 9.85 -58.43%
DY 0.92 0.93 0.91 0.96 0.89 0.97 0.91 0.72%
P/NAPS 1.66 1.61 1.64 1.59 1.77 1.56 1.75 -3.44%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 20/02/24 22/11/23 24/08/23 24/05/23 22/02/23 23/11/22 17/08/22 -
Price 22.60 21.52 22.40 22.54 21.32 21.20 23.00 -
P/RPS 1.08 0.98 0.97 0.91 0.85 0.84 0.95 8.90%
P/EPS 39.43 27.82 20.47 14.69 11.44 10.55 10.64 138.90%
EY 2.54 3.59 4.89 6.81 8.74 9.48 9.40 -58.10%
DY 0.88 0.93 0.89 0.89 0.94 0.94 0.87 0.76%
P/NAPS 1.72 1.62 1.67 1.72 1.69 1.60 1.84 -4.38%

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