[KLK] YoY Annualized Quarter Result on 31-Dec-2021 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 6.19%
YoY- 67.69%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 22,544,208 26,830,888 27,315,472 17,199,172 16,309,632 16,340,648 20,770,164 1.37%
PBT 1,464,628 2,381,512 3,820,408 1,975,528 1,039,036 1,345,524 1,766,016 -3.06%
Tax -405,020 -450,236 -1,110,196 -344,700 -274,984 -259,080 -395,800 0.38%
NP 1,059,608 1,931,276 2,710,212 1,630,828 764,052 1,086,444 1,370,216 -4.19%
-
NP to SH 907,768 1,772,156 2,397,296 1,429,632 668,796 1,003,664 1,282,508 -5.59%
-
Tax Rate 27.65% 18.91% 29.06% 17.45% 26.47% 19.25% 22.41% -
Total Cost 21,484,600 24,899,612 24,605,260 15,568,344 15,545,580 15,254,204 19,399,948 1.71%
-
Net Worth 14,149,080 13,617,111 12,384,921 10,903,420 10,213,021 10,766,802 11,576,176 3.40%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 14,149,080 13,617,111 12,384,921 10,903,420 10,213,021 10,766,802 11,576,176 3.40%
NOSH 1,081,017 1,081,017 1,081,017 1,081,017 1,064,965 1,064,965 1,064,965 0.24%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.70% 7.20% 9.92% 9.48% 4.68% 6.65% 6.60% -
ROE 6.42% 13.01% 19.36% 13.11% 6.55% 9.32% 11.08% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2,090.45 2,488.59 2,534.17 1,594.76 1,531.47 1,534.38 1,950.31 1.16%
EPS 84.00 164.40 222.40 132.40 62.80 94.40 120.40 -5.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.12 12.63 11.49 10.11 9.59 10.11 10.87 3.18%
Adjusted Per Share Value based on latest NOSH - 1,081,017
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2,051.36 2,441.42 2,485.51 1,565.00 1,484.06 1,486.88 1,889.94 1.37%
EPS 82.60 161.25 218.14 130.09 60.86 91.33 116.70 -5.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.8747 12.3906 11.2694 9.9213 9.2931 9.797 10.5335 3.40%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 21.82 22.36 21.78 23.68 24.80 24.72 25.00 -
P/RPS 1.04 0.90 0.86 1.48 1.62 1.61 1.28 -3.39%
P/EPS 25.92 13.60 9.79 17.86 39.49 26.23 20.76 3.76%
EY 3.86 7.35 10.21 5.60 2.53 3.81 4.82 -3.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.77 1.90 2.34 2.59 2.45 2.30 -5.28%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 20/02/24 22/02/23 16/02/22 17/02/21 17/02/20 18/02/19 12/02/18 -
Price 22.60 21.32 25.60 22.76 23.74 24.74 25.24 -
P/RPS 1.08 0.86 1.01 1.43 1.55 1.61 1.29 -2.91%
P/EPS 26.85 12.97 11.51 17.17 37.80 26.25 20.96 4.21%
EY 3.72 7.71 8.69 5.82 2.65 3.81 4.77 -4.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.69 2.23 2.25 2.48 2.45 2.32 -4.86%

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