[KLK] YoY Annualized Quarter Result on 31-Mar-2016 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
16-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- -39.4%
YoY- 120.67%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 16,054,162 19,755,584 21,934,140 16,080,720 12,359,172 10,856,390 9,113,014 9.89%
PBT 1,064,874 1,460,892 1,735,944 2,307,948 1,181,698 1,604,300 1,276,340 -2.97%
Tax -214,734 -359,014 -377,554 -272,698 -272,694 -325,124 -280,728 -4.36%
NP 850,140 1,101,878 1,358,390 2,035,250 909,004 1,279,176 995,612 -2.59%
-
NP to SH 787,742 1,019,800 1,300,490 1,927,484 873,480 1,214,578 941,152 -2.92%
-
Tax Rate 20.17% 24.57% 21.75% 11.82% 23.08% 20.27% 21.99% -
Total Cost 15,204,022 18,653,706 20,575,750 14,045,470 11,450,168 9,577,214 8,117,402 11.02%
-
Net Worth 10,628,357 11,075,642 11,448,381 9,808,334 8,383,277 8,029,841 7,188,518 6.73%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 319,489 319,489 319,489 319,489 319,565 319,489 319,489 0.00%
Div Payout % 40.56% 31.33% 24.57% 16.58% 36.59% 26.30% 33.95% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 10,628,357 11,075,642 11,448,381 9,808,334 8,383,277 8,029,841 7,188,518 6.73%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,065,219 1,064,965 1,064,965 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.30% 5.58% 6.19% 12.66% 7.35% 11.78% 10.93% -
ROE 7.41% 9.21% 11.36% 19.65% 10.42% 15.13% 13.09% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1,507.48 1,855.04 2,059.61 1,509.98 1,160.25 1,019.41 855.71 9.89%
EPS 74.00 95.80 122.20 181.00 82.00 114.00 88.40 -2.91%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 30.00 0.00%
NAPS 9.98 10.40 10.75 9.21 7.87 7.54 6.75 6.73%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1,460.81 1,797.62 1,995.85 1,463.23 1,124.60 987.85 829.22 9.89%
EPS 71.68 92.79 118.34 175.39 79.48 110.52 85.64 -2.92%
DPS 29.07 29.07 29.07 29.07 29.08 29.07 29.07 0.00%
NAPS 9.6711 10.078 10.4172 8.9249 7.6282 7.3066 6.541 6.73%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 24.80 25.58 24.68 24.00 22.78 24.20 20.92 -
P/RPS 1.65 1.38 1.20 1.59 1.96 2.37 2.44 -6.30%
P/EPS 33.53 26.71 20.21 13.26 27.78 21.22 23.67 5.97%
EY 2.98 3.74 4.95 7.54 3.60 4.71 4.22 -5.63%
DY 1.21 1.17 1.22 1.25 1.32 1.24 1.43 -2.74%
P/NAPS 2.48 2.46 2.30 2.61 2.89 3.21 3.10 -3.64%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 15/05/19 16/05/18 22/05/17 16/05/16 20/05/15 21/05/14 22/05/13 -
Price 24.40 25.40 24.84 23.10 22.40 24.70 21.70 -
P/RPS 1.62 1.37 1.21 1.53 1.93 2.42 2.54 -7.21%
P/EPS 32.99 26.52 20.34 12.76 27.32 21.66 24.55 5.04%
EY 3.03 3.77 4.92 7.84 3.66 4.62 4.07 -4.79%
DY 1.23 1.18 1.21 1.30 1.34 1.21 1.38 -1.89%
P/NAPS 2.44 2.44 2.31 2.51 2.85 3.28 3.21 -4.46%

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