[KLK] YoY Annualized Quarter Result on 30-Sep-2018 [#4]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

14-Nov-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

30-Sep-2018 [#4]

Profit Trend

QoQ- -13.32%

YoY- -25.05%

Quarter Report

4th Quarterly Report 2018.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Annualized Quarter Result
Revenue	19,915,796	15,595,956	15,533,887	18,400,500	21,004,036	16,505,810	13,649,991	6.49%
YoY %	27.70%	0.40%	-15.58%	-12.40%	27.25%	20.92%	-	-
Horiz. %	145.90%	114.26%	113.80%	134.80%	153.88%	120.92%	100.00%	-
PBT	2,976,425	1,185,730	823,928	1,117,380	1,450,205	1,712,284	1,134,598	17.42%
YoY %	151.02%	43.91%	-26.26%	-22.95%	-15.31%	50.92%	-	-
Horiz. %	262.33%	104.51%	72.62%	98.48%	127.82%	150.92%	100.00%	-
Tax	-524,373	-328,681	-173,195	-313,276	-383,329	-29,144	-250,560	13.08%
YoY %	-59.54%	-89.78%	44.71%	18.27%	-1,215.29%	88.37%	-	-
Horiz. %	209.28%	131.18%	69.12%	125.03%	152.99%	11.63%	100.00%	-
NP	2,452,052	857,049	650,733	804,104	1,066,876	1,683,140	884,038	18.51%
YoY %	186.10%	31.71%	-19.07%	-24.63%	-36.61%	90.39%	-	-
Horiz. %	277.37%	96.95%	73.61%	90.96%	120.68%	190.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,257,584	772,604	617,505	753,328	1,005,130	1,592,191	869,912	17.21%
YoY %	192.20%	25.12%	-18.03%	-25.05%	-36.87%	83.03%	-	-
Horiz. %	259.52%	88.81%	70.98%	86.60%	115.54%	183.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.62%	27.72%	21.02%	28.04%	26.43%	1.70%	22.08%	-
YoY %	-36.44%	31.87%	-25.04%	6.09%	1,454.71%	-92.30%	-	-
Horiz. %	79.80%	125.54%	95.20%	126.99%	119.70%	7.70%	100.00%	-
Total Cost	17,463,744	14,738,907	14,883,154	17,596,396	19,937,160	14,822,670	12,765,953	5.35%
YoY %	18.49%	-0.97%	-15.42%	-11.74%	34.50%	16.11%	-	-
Horiz. %	136.80%	115.45%	116.58%	137.84%	156.17%	116.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,858,689	10,827,926	10,362,115	11,427,081	11,576,176	10,447,313	9,668,055	3.45%
YoY %	9.52%	4.50%	-9.32%	-1.29%	10.81%	8.06%	-	-
Horiz. %	122.66%	112.00%	107.18%	118.19%	119.74%	108.06%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	215,612	161,771	159,744	159,744	532,482	532,482	479,143	-12.45%
YoY %	33.28%	1.27%	0.00%	-70.00%	0.00%	11.13%	-	-
Horiz. %	45.00%	33.76%	33.34%	33.34%	111.13%	111.13%	100.00%	-
Div Payout %	9.55%	20.94%	25.87%	21.21%	52.98%	33.44%	55.08%	-
YoY %	-54.39%	-19.06%	21.97%	-59.97%	58.43%	-39.29%	-	-
Horiz. %	17.34%	38.02%	46.97%	38.51%	96.19%	60.71%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	11,858,689	10,827,926	10,362,115	11,427,081	11,576,176	10,447,313	9,668,055	3.45%
YoY %	9.52%	4.50%	-9.32%	-1.29%	10.81%	8.06%	-	-
Horiz. %	122.66%	112.00%	107.18%	118.19%	119.74%	108.06%	100.00%	-
NOSH	1,081,017	1,081,017	1,064,965	1,064,965	1,064,965	1,064,965	1,064,763	0.25%
YoY %	0.00%	1.51%	0.00%	0.00%	0.00%	0.02%	-	-
Horiz. %	101.53%	101.53%	100.02%	100.02%	100.02%	100.02%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	12.31%	5.50%	4.19%	4.37%	5.08%	10.20%	6.48%	-
YoY %	123.82%	31.26%	-4.12%	-13.98%	-50.20%	57.41%	-	-
Horiz. %	189.97%	84.88%	64.66%	67.44%	78.40%	157.41%	100.00%	-
ROE	19.04%	7.14%	5.96%	6.59%	8.68%	15.24%	9.00%	-
YoY %	166.67%	19.80%	-9.56%	-24.08%	-43.04%	69.33%	-	-
Horiz. %	211.56%	79.33%	66.22%	73.22%	96.44%	169.33%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	1,847.37	1,446.11	1,458.63	1,727.80	1,972.27	1,549.89	1,281.97	6.27%
YoY %	27.75%	-0.86%	-15.58%	-12.40%	27.25%	20.90%	-	-
Horiz. %	144.10%	112.80%	113.78%	134.78%	153.85%	120.90%	100.00%	-
EPS	209.30	72.00	58.00	70.70	94.40	149.50	81.70	16.95%
YoY %	190.69%	24.14%	-17.96%	-25.11%	-36.86%	82.99%	-	-
Horiz. %	256.18%	88.13%	70.99%	86.54%	115.54%	182.99%	100.00%	-
DPS	20.00	15.00	15.00	15.00	50.00	50.00	45.00	-12.63%
YoY %	33.33%	0.00%	0.00%	-70.00%	0.00%	11.11%	-	-
Horiz. %	44.44%	33.33%	33.33%	33.33%	111.11%	111.11%	100.00%	-
NAPS	11.00	10.04	9.73	10.73	10.87	9.81	9.08	3.24%
YoY %	9.56%	3.19%	-9.32%	-1.29%	10.81%	8.04%	-	-
Horiz. %	121.15%	110.57%	107.16%	118.17%	119.71%	108.04%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,965
RPS	1,812.20	1,419.12	1,413.47	1,674.31	1,911.22	1,501.91	1,242.05	6.49%
YoY %	27.70%	0.40%	-15.58%	-12.40%	27.25%	20.92%	-	-
Horiz. %	145.90%	114.26%	113.80%	134.80%	153.88%	120.92%	100.00%	-
EPS	205.42	70.30	56.19	68.55	91.46	144.88	79.16	17.20%
YoY %	192.20%	25.11%	-18.03%	-25.05%	-36.87%	83.02%	-	-
Horiz. %	259.50%	88.81%	70.98%	86.60%	115.54%	183.02%	100.00%	-
DPS	19.62	14.72	14.54	14.54	48.45	48.45	43.60	-12.45%
YoY %	33.29%	1.24%	0.00%	-69.99%	0.00%	11.12%	-	-
Horiz. %	45.00%	33.76%	33.35%	33.35%	111.12%	111.12%	100.00%	-
NAPS	10.7906	9.8526	9.4288	10.3978	10.5335	9.5063	8.7972	3.45%
YoY %	9.52%	4.49%	-9.32%	-1.29%	10.81%	8.06%	-	-
Horiz. %	122.66%	112.00%	107.18%	118.19%	119.74%	108.06%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	20.12	22.80	23.08	24.96	24.56	23.98	21.70	-
P/RPS	1.09	1.58	1.58	1.44	1.25	1.55	1.69	-7.04%
YoY %	-31.01%	0.00%	9.72%	15.20%	-19.35%	-8.28%	-	-
Horiz. %	64.50%	93.49%	93.49%	85.21%	73.96%	91.72%	100.00%	-
P/EPS	9.61	31.83	39.80	35.29	26.02	16.04	26.56	-15.57%
YoY %	-69.81%	-20.03%	12.78%	35.63%	62.22%	-39.61%	-	-
Horiz. %	36.18%	119.84%	149.85%	132.87%	97.97%	60.39%	100.00%	-
EY	10.41	3.14	2.51	2.83	3.84	6.23	3.76	18.47%
YoY %	231.53%	25.10%	-11.31%	-26.30%	-38.36%	65.69%	-	-
Horiz. %	276.86%	83.51%	66.76%	75.27%	102.13%	165.69%	100.00%	-
DY	0.99	0.66	0.65	0.60	2.04	2.09	2.07	-11.55%
YoY %	50.00%	1.54%	8.33%	-70.59%	-2.39%	0.97%	-	-
Horiz. %	47.83%	31.88%	31.40%	28.99%	98.55%	100.97%	100.00%	-
P/NAPS	1.83	2.27	2.37	2.33	2.26	2.44	2.39	-4.34%
YoY %	-19.38%	-4.22%	1.72%	3.10%	-7.38%	2.09%	-	-
Horiz. %	76.57%	94.98%	99.16%	97.49%	94.56%	102.09%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	23/11/21	18/11/20	19/11/19	14/11/18	22/11/17	16/11/16	18/11/15	-
Price	20.26	23.32	22.50	24.92	24.50	23.92	22.68	-
P/RPS	1.10	1.61	1.54	1.44	1.24	1.54	1.77	-7.61%
YoY %	-31.68%	4.55%	6.94%	16.13%	-19.48%	-12.99%	-	-
Horiz. %	62.15%	90.96%	87.01%	81.36%	70.06%	87.01%	100.00%	-
P/EPS	9.67	32.55	38.80	35.23	25.96	16.00	27.76	-16.10%
YoY %	-70.29%	-16.11%	10.13%	35.71%	62.25%	-42.36%	-	-
Horiz. %	34.83%	117.26%	139.77%	126.91%	93.52%	57.64%	100.00%	-
EY	10.34	3.07	2.58	2.84	3.85	6.25	3.60	19.20%
YoY %	236.81%	18.99%	-9.15%	-26.23%	-38.40%	73.61%	-	-
Horiz. %	287.22%	85.28%	71.67%	78.89%	106.94%	173.61%	100.00%	-
DY	0.99	0.64	0.67	0.60	2.04	2.09	1.98	-10.90%
YoY %	54.69%	-4.48%	11.67%	-70.59%	-2.39%	5.56%	-	-
Horiz. %	50.00%	32.32%	33.84%	30.30%	103.03%	105.56%	100.00%	-
P/NAPS	1.84	2.32	2.31	2.32	2.25	2.44	2.50	-4.97%
YoY %	-20.69%	0.43%	-0.43%	3.11%	-7.79%	-2.40%	-	-
Horiz. %	73.60%	92.80%	92.40%	92.80%	90.00%	97.60%	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

New IPO: FEYTECH HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-05-06 15:40:00

EMA 5

5 Mins

SELL

2024-05-06 15:20:00

ADX

10 Mins

BUY

2024-05-06 14:50:00

EMA 5

10 Mins

BUY

2024-05-06 14:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-06 14:35:00

TURTLE SYSTEM 20

5 Mins

BUY

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

313

PTRANS

PERAK TRANSIT BERHAD

312

HLIND

HONG LEONG INDUSTRIES BHD

303

YTLPOWR

YTL POWER INTERNATIONAL BHD

242

MYEG

MY E.G. SERVICES BHD

167

YTL

YTL CORPORATION BHD

165

SNS

SNS NETWORK TECHNOLOGY BERHAD

157

PBBANK

PUBLIC BANK BHD

153

GENTING

GENTING BHD

137

Daily Stocks

HSI-CXG

0.17

0.00

272,732,900

HSI-HUT

0.21

-0.02

186,202,900

SNS

0.49

+0.095

166,550,800

ICONIC-WA

0.045

+0.005

129,696,300

INGENIEU

0.115

0.00

122,981,800

ICONIC

0.11

+0.005

87,335,000

DNEX

0.415

+0.015

79,329,500

SENDAI

0.46

+0.07

78,775,700

MYEG

0.91

-0.01

62,948,100

HSI-HS2

0.11

-0.01

49,624,200

More active Stocks

NIKKEI-CF

1.60

+0.30

3,000

SAM

5.40

+0.24

3,129,200

F&N

32.20

+0.20

114,300

ALLIANZ

21.38

+0.20

5,000

CHINAETF-MYR

4.88

+0.18

94,200

FRONTKN

4.10

+0.17

5,557,900

PBA

2.13

+0.17

3,761,000

VSTECS

2.70

+0.17

1,733,900

CHGP

2.33

+0.17

1,356,900

YTLPOWR-C30

1.83

+0.16

2,100

More gainer Stocks

AJI

20.00

-0.30

513,100

NESTLE

128.00

-0.30

5,300

PETDAG

21.64

-0.22

35,000

PERTAMA

2.33

-0.16

9,202,700

HEIM

23.24

-0.16

40,300

TAANN

3.96

-0.13

879,000

CHINTEK

7.40

-0.13

106,100

KUAISHO-C17

0.08

-0.12

58,800

LPI

12.26

-0.12

35,000

KLK

23.04

-0.10

611,500

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