[KLK] YoY Annualized Quarter 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- 92.66%

YoY- 27.41%

Quarter Report

3rd Quarterly Report FY2020.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	23,827,034	26,897,026	18,641,684	15,456,730	15,641,978	18,946,032	21,120,338	2.02%
YoY %	-11.41%	44.28%	20.61%	-1.18%	-17.44%	-10.29%	-	-
Horiz. %	112.82%	127.35%	88.26%	73.18%	74.06%	89.71%	100.00%	-
PBT	1,292,544	3,322,784	2,795,294	1,132,586	769,586	1,262,920	1,425,870	-1.62%
YoY %	-61.10%	18.87%	146.81%	47.17%	-39.06%	-11.43%	-	-
Horiz. %	90.65%	233.04%	196.04%	79.43%	53.97%	88.57%	100.00%	-
Tax	-196,653	-789,104	-453,416	-308,904	-161,766	-328,888	-357,834	-9.49%
YoY %	75.08%	-74.04%	-46.78%	-90.96%	50.81%	8.09%	-	-
Horiz. %	54.96%	220.52%	126.71%	86.33%	45.21%	91.91%	100.00%	-
NP	1,095,890	2,533,680	2,341,878	823,682	607,820	934,032	1,068,036	0.42%
YoY %	-56.75%	8.19%	184.32%	35.51%	-34.93%	-12.55%	-	-
Horiz. %	102.61%	237.23%	219.27%	77.12%	56.91%	87.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	957,268	2,272,213	2,175,712	751,717	589,981	869,104	1,017,341	-1.00%
YoY %	-57.87%	4.44%	189.43%	27.41%	-32.12%	-14.57%	-	-
Horiz. %	94.10%	223.35%	213.86%	73.89%	57.99%	85.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.21%	23.75%	16.22%	27.27%	21.02%	26.04%	25.10%	-
YoY %	-35.96%	46.42%	-40.52%	29.73%	-19.28%	3.75%	-	-
Horiz. %	60.60%	94.62%	64.62%	108.65%	83.75%	103.75%	100.00%	-
Total Cost	22,731,144	24,363,346	16,299,805	14,633,048	15,034,158	18,012,000	20,052,302	2.11%
YoY %	-6.70%	49.47%	11.39%	-2.67%	-16.53%	-10.17%	-	-
Horiz. %	113.36%	121.50%	81.29%	72.97%	74.97%	89.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,461,826	13,509,295	12,047,315	10,752,433	10,489,912	11,235,388	11,341,884	4.13%
YoY %	7.05%	12.14%	12.04%	2.50%	-6.64%	-0.94%	-	-
Horiz. %	127.51%	119.11%	106.22%	94.80%	92.49%	99.06%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	287,582	287,508	287,611	215,695	212,993	212,993	212,993	5.12%
YoY %	0.03%	-0.04%	33.34%	1.27%	0.00%	0.00%	-	-
Horiz. %	135.02%	134.98%	135.03%	101.27%	100.00%	100.00%	100.00%	-
Div Payout %	30.04%	12.65%	13.22%	28.69%	36.10%	24.51%	20.94%	-
YoY %	137.47%	-4.31%	-53.92%	-20.53%	47.29%	17.05%	-	-
Horiz. %	143.46%	60.41%	63.13%	137.01%	172.40%	117.05%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	14,461,826	13,509,295	12,047,315	10,752,433	10,489,912	11,235,388	11,341,884	4.13%
YoY %	7.05%	12.14%	12.04%	2.50%	-6.64%	-0.94%	-	-
Horiz. %	127.51%	119.11%	106.22%	94.80%	92.49%	99.06%	100.00%	-
NOSH	1,081,017	1,081,017	1,081,017	1,081,017	1,064,965	1,064,965	1,064,965	0.24%
YoY %	0.00%	0.00%	0.00%	1.51%	0.00%	0.00%	-	-
Horiz. %	101.51%	101.51%	101.51%	101.51%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	4.60%	9.42%	12.56%	5.33%	3.89%	4.93%	5.06%	-
YoY %	-51.17%	-25.00%	135.65%	37.02%	-21.10%	-2.57%	-	-
Horiz. %	90.91%	186.17%	248.22%	105.34%	76.88%	97.43%	100.00%	-
ROE	6.62%	16.82%	18.06%	6.99%	5.62%	7.74%	8.97%	-
YoY %	-60.64%	-6.87%	158.37%	24.38%	-27.39%	-13.71%	-	-
Horiz. %	73.80%	187.51%	201.34%	77.93%	62.65%	86.29%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	2,209.41	2,494.72	1,728.42	1,433.20	1,468.78	1,779.03	1,983.19	1.81%
YoY %	-11.44%	44.34%	20.60%	-2.42%	-17.44%	-10.29%	-	-
Horiz. %	111.41%	125.79%	87.15%	72.27%	74.06%	89.71%	100.00%	-
EPS	88.80	210.80	201.73	70.13	55.33	81.60	95.47	-1.19%
YoY %	-57.87%	4.50%	187.65%	26.75%	-32.19%	-14.53%	-	-
Horiz. %	93.01%	220.80%	211.30%	73.46%	57.96%	85.47%	100.00%	-
DPS	26.67	26.67	26.67	20.00	20.00	20.00	20.00	4.91%
YoY %	0.00%	0.00%	33.35%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.35%	133.35%	133.35%	100.00%	100.00%	100.00%	100.00%	-
NAPS	13.41	12.53	11.17	9.97	9.85	10.55	10.65	3.91%
YoY %	7.02%	12.18%	12.04%	1.22%	-6.64%	-0.94%	-	-
Horiz. %	125.92%	117.65%	104.88%	93.62%	92.49%	99.06%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,081,017
RPS	2,112.95	2,385.19	1,653.12	1,370.68	1,387.11	1,680.11	1,872.92	2.02%
YoY %	-11.41%	44.28%	20.61%	-1.18%	-17.44%	-10.29%	-	-
Horiz. %	112.82%	127.35%	88.26%	73.18%	74.06%	89.71%	100.00%	-
EPS	84.89	201.50	192.94	66.66	52.32	77.07	90.22	-1.00%
YoY %	-57.87%	4.44%	189.44%	27.41%	-32.11%	-14.58%	-	-
Horiz. %	94.09%	223.34%	213.86%	73.89%	57.99%	85.42%	100.00%	-
DPS	25.50	25.50	25.50	19.13	18.89	18.89	18.89	5.12%
YoY %	0.00%	0.00%	33.30%	1.27%	0.00%	0.00%	-	-
Horiz. %	134.99%	134.99%	134.99%	101.27%	100.00%	100.00%	100.00%	-
NAPS	12.8246	11.9799	10.6834	9.5351	9.3023	9.9634	10.0578	4.13%
YoY %	7.05%	12.14%	12.04%	2.50%	-6.64%	-0.94%	-	-
Horiz. %	127.51%	119.11%	106.22%	94.80%	92.49%	99.06%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	21.96	21.94	20.36	22.20	24.56	24.16	24.88	-
P/RPS	0.99	0.88	1.18	1.55	1.67	1.36	1.25	-3.81%
YoY %	12.50%	-25.42%	-23.87%	-7.19%	22.79%	8.80%	-	-
Horiz. %	79.20%	70.40%	94.40%	124.00%	133.60%	108.80%	100.00%	-
P/EPS	24.74	10.41	10.09	31.85	44.33	29.60	26.04	-0.84%
YoY %	137.66%	3.17%	-68.32%	-28.15%	49.76%	13.67%	-	-
Horiz. %	95.01%	39.98%	38.75%	122.31%	170.24%	113.67%	100.00%	-
EY	4.04	9.61	9.91	3.14	2.26	3.38	3.84	0.84%
YoY %	-57.96%	-3.03%	215.61%	38.94%	-33.14%	-11.98%	-	-
Horiz. %	105.21%	250.26%	258.07%	81.77%	58.85%	88.02%	100.00%	-
DY	1.21	1.22	1.31	0.90	0.81	0.83	0.80	7.13%
YoY %	-0.82%	-6.87%	45.56%	11.11%	-2.41%	3.75%	-	-
Horiz. %	151.25%	152.50%	163.75%	112.50%	101.25%	103.75%	100.00%	-
P/NAPS	1.64	1.75	1.82	2.23	2.49	2.29	2.34	-5.74%
YoY %	-6.29%	-3.85%	-18.39%	-10.44%	8.73%	-2.14%	-	-
Horiz. %	70.09%	74.79%	77.78%	95.30%	106.41%	97.86%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	17/08/22	18/08/21	19/08/20	20/08/19	14/08/18	15/08/17	-
Price	22.40	23.00	19.88	22.60	23.82	24.86	24.68	-
P/RPS	1.01	0.92	1.15	1.58	1.62	1.40	1.24	-3.36%
YoY %	9.78%	-20.00%	-27.22%	-2.47%	15.71%	12.90%	-	-
Horiz. %	81.45%	74.19%	92.74%	127.42%	130.65%	112.90%	100.00%	-
P/EPS	25.24	10.91	9.85	32.42	43.00	30.46	25.84	-0.39%
YoY %	131.35%	10.76%	-69.62%	-24.60%	41.17%	17.88%	-	-
Horiz. %	97.68%	42.22%	38.12%	125.46%	166.41%	117.88%	100.00%	-
EY	3.96	9.16	10.15	3.08	2.33	3.28	3.87	0.38%
YoY %	-56.77%	-9.75%	229.55%	32.19%	-28.96%	-15.25%	-	-
Horiz. %	102.33%	236.69%	262.27%	79.59%	60.21%	84.75%	100.00%	-
DY	1.19	1.16	1.34	0.88	0.84	0.80	0.81	6.61%
YoY %	2.59%	-13.43%	52.27%	4.76%	5.00%	-1.23%	-	-
Horiz. %	146.91%	143.21%	165.43%	108.64%	103.70%	98.77%	100.00%	-
P/NAPS	1.67	1.84	1.78	2.27	2.42	2.36	2.32	-5.32%
YoY %	-9.24%	3.37%	-21.59%	-6.20%	2.54%	1.72%	-	-
Horiz. %	71.98%	79.31%	76.72%	97.84%	104.31%	101.72%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos