[KLK] YoY Annualized Quarter Result on 30-Sep-2019 [#4]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

19-Nov-2019

Admission Sponsor

Sponsor

Financial Year

30-Sep-2019

Quarter

30-Sep-2019 [#4]

Profit Trend

QoQ- 4.67%

YoY- -18.03%

Quarter Report

4th Quarterly Report 2019.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Annualized Quarter Result
Revenue	27,149,474	19,915,796	15,595,956	15,533,887	18,400,500	21,004,036	16,505,810	8.64%
YoY %	36.32%	27.70%	0.40%	-15.58%	-12.40%	27.25%	-	-
Horiz. %	164.48%	120.66%	94.49%	94.11%	111.48%	127.25%	100.00%	-
PBT	3,219,478	2,976,425	1,185,730	823,928	1,117,380	1,450,205	1,712,284	11.09%
YoY %	8.17%	151.02%	43.91%	-26.26%	-22.95%	-15.31%	-	-
Horiz. %	188.02%	173.83%	69.25%	48.12%	65.26%	84.69%	100.00%	-
Tax	-781,121	-524,373	-328,681	-173,195	-313,276	-383,329	-29,144	72.94%
YoY %	-48.96%	-59.54%	-89.78%	44.71%	18.27%	-1,215.29%	-	-
Horiz. %	2,680.21%	1,799.25%	1,127.78%	594.27%	1,074.92%	1,315.29%	100.00%	-
NP	2,438,357	2,452,052	857,049	650,733	804,104	1,066,876	1,683,140	6.36%
YoY %	-0.56%	186.10%	31.71%	-19.07%	-24.63%	-36.61%	-	-
Horiz. %	144.87%	145.68%	50.92%	38.66%	47.77%	63.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,166,290	2,257,584	772,604	617,505	753,328	1,005,130	1,592,191	5.26%
YoY %	-4.04%	192.20%	25.12%	-18.03%	-25.05%	-36.87%	-	-
Horiz. %	136.06%	141.79%	48.52%	38.78%	47.31%	63.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.26%	17.62%	27.72%	21.02%	28.04%	26.43%	1.70%	-
YoY %	37.68%	-36.44%	31.87%	-25.04%	6.09%	1,454.71%	-	-
Horiz. %	1,427.06%	1,036.47%	1,630.59%	1,236.47%	1,649.41%	1,554.71%	100.00%	-
Total Cost	24,711,117	17,463,744	14,738,907	14,883,154	17,596,396	19,937,160	14,822,670	8.88%
YoY %	41.50%	18.49%	-0.97%	-15.42%	-11.74%	34.50%	-	-
Horiz. %	166.71%	117.82%	99.43%	100.41%	118.71%	134.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,285,568	11,858,689	10,827,926	10,362,115	11,427,081	11,576,176	10,447,313	5.35%
YoY %	20.46%	9.52%	4.50%	-9.32%	-1.29%	10.81%	-	-
Horiz. %	136.74%	113.51%	103.64%	99.18%	109.38%	110.81%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	215,631	215,612	161,771	159,744	159,744	532,482	532,482	-13.98%
YoY %	0.01%	33.28%	1.27%	0.00%	-70.00%	0.00%	-	-
Horiz. %	40.50%	40.49%	30.38%	30.00%	30.00%	100.00%	100.00%	-
Div Payout %	9.95%	9.55%	20.94%	25.87%	21.21%	52.98%	33.44%	-
YoY %	4.19%	-54.39%	-19.06%	21.97%	-59.97%	58.43%	-	-
Horiz. %	29.75%	28.56%	62.62%	77.36%	63.43%	158.43%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	14,285,568	11,858,689	10,827,926	10,362,115	11,427,081	11,576,176	10,447,313	5.35%
YoY %	20.46%	9.52%	4.50%	-9.32%	-1.29%	10.81%	-	-
Horiz. %	136.74%	113.51%	103.64%	99.18%	109.38%	110.81%	100.00%	-
NOSH	1,081,017	1,081,017	1,081,017	1,064,965	1,064,965	1,064,965	1,064,965	0.24%
YoY %	0.00%	0.00%	1.51%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.51%	101.51%	101.51%	100.00%	100.00%	100.00%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	8.98%	12.31%	5.50%	4.19%	4.37%	5.08%	10.20%	-
YoY %	-27.05%	123.82%	31.26%	-4.12%	-13.98%	-50.20%	-	-
Horiz. %	88.04%	120.69%	53.92%	41.08%	42.84%	49.80%	100.00%	-
ROE	15.16%	19.04%	7.14%	5.96%	6.59%	8.68%	15.24%	-
YoY %	-20.38%	166.67%	19.80%	-9.56%	-24.08%	-43.04%	-	-
Horiz. %	99.48%	124.93%	46.85%	39.11%	43.24%	56.96%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	2,518.14	1,847.37	1,446.11	1,458.63	1,727.80	1,972.27	1,549.89	8.42%
YoY %	36.31%	27.75%	-0.86%	-15.58%	-12.40%	27.25%	-	-
Horiz. %	162.47%	119.19%	93.30%	94.11%	111.48%	127.25%	100.00%	-
EPS	200.90	209.30	72.00	58.00	70.70	94.40	149.50	5.04%
YoY %	-4.01%	190.69%	24.14%	-17.96%	-25.11%	-36.86%	-	-
Horiz. %	134.38%	140.00%	48.16%	38.80%	47.29%	63.14%	100.00%	-
DPS	20.00	20.00	15.00	15.00	15.00	50.00	50.00	-14.15%
YoY %	0.00%	33.33%	0.00%	0.00%	-70.00%	0.00%	-	-
Horiz. %	40.00%	40.00%	30.00%	30.00%	30.00%	100.00%	100.00%	-
NAPS	13.25	11.00	10.04	9.73	10.73	10.87	9.81	5.13%
YoY %	20.45%	9.56%	3.19%	-9.32%	-1.29%	10.81%	-	-
Horiz. %	135.07%	112.13%	102.34%	99.18%	109.38%	110.81%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,965
RPS	2,470.41	1,812.20	1,419.12	1,413.47	1,674.31	1,911.22	1,501.91	8.64%
YoY %	36.32%	27.70%	0.40%	-15.58%	-12.40%	27.25%	-	-
Horiz. %	164.48%	120.66%	94.49%	94.11%	111.48%	127.25%	100.00%	-
EPS	197.12	205.42	70.30	56.19	68.55	91.46	144.88	5.26%
YoY %	-4.04%	192.20%	25.11%	-18.03%	-25.05%	-36.87%	-	-
Horiz. %	136.06%	141.79%	48.52%	38.78%	47.32%	63.13%	100.00%	-
DPS	19.62	19.62	14.72	14.54	14.54	48.45	48.45	-13.98%
YoY %	0.00%	33.29%	1.24%	0.00%	-69.99%	0.00%	-	-
Horiz. %	40.50%	40.50%	30.38%	30.01%	30.01%	100.00%	100.00%	-
NAPS	12.9989	10.7906	9.8526	9.4288	10.3978	10.5335	9.5063	5.35%
YoY %	20.47%	9.52%	4.49%	-9.32%	-1.29%	10.81%	-	-
Horiz. %	136.74%	113.51%	103.64%	99.18%	109.38%	110.81%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	20.70	20.12	22.80	23.08	24.96	24.56	23.98	-
P/RPS	0.82	1.09	1.58	1.58	1.44	1.25	1.55	-10.06%
YoY %	-24.77%	-31.01%	0.00%	9.72%	15.20%	-19.35%	-	-
Horiz. %	52.90%	70.32%	101.94%	101.94%	92.90%	80.65%	100.00%	-
P/EPS	10.30	9.61	31.83	39.80	35.29	26.02	16.04	-7.11%
YoY %	7.18%	-69.81%	-20.03%	12.78%	35.63%	62.22%	-	-
Horiz. %	64.21%	59.91%	198.44%	248.13%	220.01%	162.22%	100.00%	-
EY	9.71	10.41	3.14	2.51	2.83	3.84	6.23	7.67%
YoY %	-6.72%	231.53%	25.10%	-11.31%	-26.30%	-38.36%	-	-
Horiz. %	155.86%	167.09%	50.40%	40.29%	45.43%	61.64%	100.00%	-
DY	0.97	0.99	0.66	0.65	0.60	2.04	2.09	-12.00%
YoY %	-2.02%	50.00%	1.54%	8.33%	-70.59%	-2.39%	-	-
Horiz. %	46.41%	47.37%	31.58%	31.10%	28.71%	97.61%	100.00%	-
P/NAPS	1.56	1.83	2.27	2.37	2.33	2.26	2.44	-7.18%
YoY %	-14.75%	-19.38%	-4.22%	1.72%	3.10%	-7.38%	-	-
Horiz. %	63.93%	75.00%	93.03%	97.13%	95.49%	92.62%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	23/11/22	23/11/21	18/11/20	19/11/19	14/11/18	22/11/17	16/11/16	-
Price	21.20	20.26	23.32	22.50	24.92	24.50	23.92	-
P/RPS	0.84	1.10	1.61	1.54	1.44	1.24	1.54	-9.60%
YoY %	-23.64%	-31.68%	4.55%	6.94%	16.13%	-19.48%	-	-
Horiz. %	54.55%	71.43%	104.55%	100.00%	93.51%	80.52%	100.00%	-
P/EPS	10.55	9.67	32.55	38.80	35.23	25.96	16.00	-6.70%
YoY %	9.10%	-70.29%	-16.11%	10.13%	35.71%	62.25%	-	-
Horiz. %	65.94%	60.44%	203.44%	242.50%	220.19%	162.25%	100.00%	-
EY	9.48	10.34	3.07	2.58	2.84	3.85	6.25	7.18%
YoY %	-8.32%	236.81%	18.99%	-9.15%	-26.23%	-38.40%	-	-
Horiz. %	151.68%	165.44%	49.12%	41.28%	45.44%	61.60%	100.00%	-
DY	0.94	0.99	0.64	0.67	0.60	2.04	2.09	-12.46%
YoY %	-5.05%	54.69%	-4.48%	11.67%	-70.59%	-2.39%	-	-
Horiz. %	44.98%	47.37%	30.62%	32.06%	28.71%	97.61%	100.00%	-
P/NAPS	1.60	1.84	2.32	2.31	2.32	2.25	2.44	-6.78%
YoY %	-13.04%	-20.69%	0.43%	-0.43%	3.11%	-7.79%	-	-
Horiz. %	65.57%	75.41%	95.08%	94.67%	95.08%	92.21%	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

2024-05-10 09:30:00

ADX

30 Mins

SELL

2024-05-10 09:30:00

EMA 5

10 Mins

SELL

2024-05-10 09:20:00

ADX

10 Mins

SELL

2024-05-10 09:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-10 09:00:00

ADX

30 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

PTRANS

PERAK TRANSIT BERHAD

322

MYEG

MY E.G. SERVICES BHD

321

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

319

VSTECS

VSTECS BERHAD

289

YTLPOWR

YTL POWER INTERNATIONAL BHD

260

PBBANK

PUBLIC BANK BHD

204

DNEX

DAGANG NEXCHANGE BERHAD

199

SNS

SNS NETWORK TECHNOLOGY BERHAD

198

Daily Stocks

HSI-CXG

0.19

+0.025

165,300,700

HSI-HUT

0.155

-0.035

103,216,700

MRCB

0.705

+0.015

62,418,400

PMHLDG

0.285

-0.01

62,255,300

ICONIC

0.12

0.00

53,661,700

CLASSITA

0.04

0.00

43,862,600

ICONIC-WA

0.045

0.00

43,442,400

AHB

0.16

+0.015

41,941,400

HSI-HS2

0.075

-0.02

37,473,200

SNS

0.505

-0.025

37,212,600

More active Stocks

SBAGAN

5.59

+0.62

413,600

KLUANG

5.28

+0.47

125,400

KUCHAI

2.12

+0.29

942,500

MCEHLDG

1.99

+0.28

5,418,800

HSI-CVK

1.42

+0.21

100

MCEHLDG-WA

1.28

+0.19

1,511,500

KOBAY

2.10

+0.17

4,607,600

SAM

5.53

+0.16

399,500

CHINAETF-MYR

4.83

+0.13

204,500

HSI-CVR

1.37

+0.13

4,000

More gainer Stocks

DLADY

32.30

-1.08

44,900

HEIM

23.62

-0.28

15,700

HSI-HS6

0.405

-0.16

160,000

AJI

19.12

-0.16

106,800

NSOP

3.76

-0.14

1,000

UTDPLT

25.38

-0.12

146,800

PPB

15.68

-0.12

81,800

KUAISHO-C17

0.08

-0.12

58,800

PETGAS

18.14

-0.12

30,500

LYSAGHT

2.61

-0.12

5,100

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