[KLK] YoY Annualized Quarter Result on 31-Mar-2022 [#2]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

24-May-2022

Admission Sponsor

Sponsor

Financial Year

30-Sep-2022

Quarter

31-Mar-2022 [#2]

Profit Trend

QoQ- -4.4%

YoY- 35.15%

Quarter Report

2nd Quarterly Report FY2022.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Annualized Quarter Result
Revenue	25,512,274	26,422,838	17,617,010	15,762,782	16,054,162	19,755,584	21,934,140	2.54%
YoY %	-3.45%	49.98%	11.76%	-1.81%	-18.74%	-9.93%	-	-
Horiz. %	116.31%	120.46%	80.32%	71.86%	73.19%	90.07%	100.00%	-
PBT	1,789,748	3,476,846	2,286,310	724,658	1,064,874	1,460,892	1,735,944	0.50%
YoY %	-48.52%	52.07%	215.50%	-31.95%	-27.11%	-15.84%	-	-
Horiz. %	103.10%	200.29%	131.70%	41.74%	61.34%	84.16%	100.00%	-
Tax	-361,066	-897,178	-430,796	-296,392	-214,734	-359,014	-377,554	-0.74%
YoY %	59.76%	-108.26%	-45.35%	-38.03%	40.19%	4.91%	-	-
Horiz. %	95.63%	237.63%	114.10%	78.50%	56.88%	95.09%	100.00%	-
NP	1,428,682	2,579,668	1,855,514	428,266	850,140	1,101,878	1,358,390	0.84%
YoY %	-44.62%	39.03%	333.26%	-49.62%	-22.85%	-18.88%	-	-
Horiz. %	105.17%	189.91%	136.60%	31.53%	62.58%	81.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,267,696	2,291,788	1,695,694	390,182	787,742	1,019,800	1,300,490	-0.42%
YoY %	-44.69%	35.15%	334.59%	-50.47%	-22.76%	-21.58%	-	-
Horiz. %	97.48%	176.22%	130.39%	30.00%	60.57%	78.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.17%	25.80%	18.84%	40.90%	20.17%	24.57%	21.75%	-
YoY %	-21.82%	36.94%	-53.94%	102.78%	-17.91%	12.97%	-	-
Horiz. %	92.74%	118.62%	86.62%	188.05%	92.74%	112.97%	100.00%	-
Total Cost	24,083,592	23,843,170	15,761,496	15,334,516	15,204,022	18,653,706	20,575,750	2.65%
YoY %	1.01%	51.27%	2.78%	0.86%	-18.49%	-9.34%	-	-
Horiz. %	117.05%	115.88%	76.60%	74.53%	73.89%	90.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,126,195	13,238,141	11,421,586	10,190,779	10,628,357	11,075,642	11,448,381	3.56%
YoY %	6.71%	15.90%	12.08%	-4.12%	-4.04%	-3.26%	-	-
Horiz. %	123.39%	115.63%	99.77%	89.02%	92.84%	96.74%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	431,334	431,209	431,410	321,138	319,489	319,489	319,489	5.12%
YoY %	0.03%	-0.05%	34.34%	0.52%	0.00%	0.00%	-	-
Horiz. %	135.01%	134.97%	135.03%	100.52%	100.00%	100.00%	100.00%	-
Div Payout %	34.03%	18.82%	25.44%	82.30%	40.56%	31.33%	24.57%	-
YoY %	80.82%	-26.02%	-69.09%	102.91%	29.46%	27.51%	-	-
Horiz. %	138.50%	76.60%	103.54%	334.96%	165.08%	127.51%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	14,126,195	13,238,141	11,421,586	10,190,779	10,628,357	11,075,642	11,448,381	3.56%
YoY %	6.71%	15.90%	12.08%	-4.12%	-4.04%	-3.26%	-	-
Horiz. %	123.39%	115.63%	99.77%	89.02%	92.84%	96.74%	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%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	5.60%	9.76%	10.53%	2.72%	5.30%	5.58%	6.19%	-
YoY %	-42.62%	-7.31%	287.13%	-48.68%	-5.02%	-9.85%	-	-
Horiz. %	90.47%	157.67%	170.11%	43.94%	85.62%	90.15%	100.00%	-
ROE	8.97%	17.31%	14.85%	3.83%	7.41%	9.21%	11.36%	-
YoY %	-48.18%	16.57%	287.73%	-48.31%	-19.54%	-18.93%	-	-
Horiz. %	78.96%	152.38%	130.72%	33.71%	65.23%	81.07%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	2,365.89	2,451.04	1,633.43	1,472.52	1,507.48	1,855.04	2,059.61	2.33%
YoY %	-3.47%	50.05%	10.93%	-2.32%	-18.74%	-9.93%	-	-
Horiz. %	114.87%	119.01%	79.31%	71.50%	73.19%	90.07%	100.00%	-
EPS	117.60	212.60	157.20	36.60	74.00	95.80	122.20	-0.63%
YoY %	-44.68%	35.24%	329.51%	-50.54%	-22.76%	-21.60%	-	-
Horiz. %	96.24%	173.98%	128.64%	29.95%	60.56%	78.40%	100.00%	-
DPS	40.00	40.00	40.00	30.00	30.00	30.00	30.00	4.90%
YoY %	0.00%	0.00%	33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	133.33%	133.33%	100.00%	100.00%	100.00%	100.00%	-
NAPS	13.10	12.28	10.59	9.52	9.98	10.40	10.75	3.34%
YoY %	6.68%	15.96%	11.24%	-4.61%	-4.04%	-3.26%	-	-
Horiz. %	121.86%	114.23%	98.51%	88.56%	92.84%	96.74%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,081,017
RPS	2,321.44	2,404.29	1,603.02	1,434.30	1,460.81	1,797.62	1,995.85	2.54%
YoY %	-3.45%	49.99%	11.76%	-1.81%	-18.74%	-9.93%	-	-
Horiz. %	116.31%	120.46%	80.32%	71.86%	73.19%	90.07%	100.00%	-
EPS	115.35	208.54	154.30	35.50	71.68	92.79	118.34	-0.42%
YoY %	-44.69%	35.15%	334.65%	-50.47%	-22.75%	-21.59%	-	-
Horiz. %	97.47%	176.22%	130.39%	30.00%	60.57%	78.41%	100.00%	-
DPS	39.25	39.24	39.26	29.22	29.07	29.07	29.07	5.12%
YoY %	0.03%	-0.05%	34.36%	0.52%	0.00%	0.00%	-	-
Horiz. %	135.02%	134.98%	135.05%	100.52%	100.00%	100.00%	100.00%	-
NAPS	12.8538	12.0458	10.3928	9.2729	9.6711	10.078	10.4172	3.56%
YoY %	6.71%	15.91%	12.08%	-4.12%	-4.04%	-3.26%	-	-
Horiz. %	123.39%	115.63%	99.77%	89.02%	92.84%	96.74%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	20.78	25.20	22.94	20.76	24.80	25.58	24.68	-
P/RPS	0.88	1.03	1.40	1.41	1.65	1.38	1.20	-5.03%
YoY %	-14.56%	-26.43%	-0.71%	-14.55%	19.57%	15.00%	-	-
Horiz. %	73.33%	85.83%	116.67%	117.50%	137.50%	115.00%	100.00%	-
P/EPS	17.68	11.85	14.59	56.95	33.53	26.71	20.21	-2.20%
YoY %	49.20%	-18.78%	-74.38%	69.85%	25.53%	32.16%	-	-
Horiz. %	87.48%	58.63%	72.19%	281.79%	165.91%	132.16%	100.00%	-
EY	5.66	8.44	6.85	1.76	2.98	3.74	4.95	2.25%
YoY %	-32.94%	23.21%	289.20%	-40.94%	-20.32%	-24.44%	-	-
Horiz. %	114.34%	170.51%	138.38%	35.56%	60.20%	75.56%	100.00%	-
DY	1.92	1.59	1.74	1.45	1.21	1.17	1.22	7.84%
YoY %	20.75%	-8.62%	20.00%	19.83%	3.42%	-4.10%	-	-
Horiz. %	157.38%	130.33%	142.62%	118.85%	99.18%	95.90%	100.00%	-
P/NAPS	1.59	2.05	2.17	2.18	2.48	2.46	2.30	-5.96%
YoY %	-22.44%	-5.53%	-0.46%	-12.10%	0.81%	6.96%	-	-
Horiz. %	69.13%	89.13%	94.35%	94.78%	107.83%	106.96%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	24/05/23	24/05/22	19/05/21	27/05/20	15/05/19	16/05/18	22/05/17	-
Price	22.54	25.90	22.02	21.84	24.40	25.40	24.84	-
P/RPS	0.95	1.06	1.35	1.48	1.62	1.37	1.21	-3.94%
YoY %	-10.38%	-21.48%	-8.78%	-8.64%	18.25%	13.22%	-	-
Horiz. %	78.51%	87.60%	111.57%	122.31%	133.88%	113.22%	100.00%	-
P/EPS	19.17	12.18	14.01	59.92	32.99	26.52	20.34	-0.98%
YoY %	57.39%	-13.06%	-76.62%	81.63%	24.40%	30.38%	-	-
Horiz. %	94.25%	59.88%	68.88%	294.59%	162.19%	130.38%	100.00%	-
EY	5.22	8.21	7.14	1.67	3.03	3.77	4.92	0.99%
YoY %	-36.42%	14.99%	327.54%	-44.88%	-19.63%	-23.37%	-	-
Horiz. %	106.10%	166.87%	145.12%	33.94%	61.59%	76.63%	100.00%	-
DY	1.77	1.54	1.82	1.37	1.23	1.18	1.21	6.54%
YoY %	14.94%	-15.38%	32.85%	11.38%	4.24%	-2.48%	-	-
Horiz. %	146.28%	127.27%	150.41%	113.22%	101.65%	97.52%	100.00%	-
P/NAPS	1.72	2.11	2.08	2.29	2.44	2.44	2.31	-4.79%
YoY %	-18.48%	1.44%	-9.17%	-6.15%	0.00%	5.63%	-	-
Horiz. %	74.46%	91.34%	90.04%	99.13%	105.63%	105.63%	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 - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 12:00:00

EMA 5

Hourly

BUY

2024-05-07 11:45:00

EMA 5

5 Mins

SELL

2024-05-07 11:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-07 11:30:00

ADX

5 Mins

SELL

2024-05-07 10:45:00

TURTLE SYSTEM 20

5 Mins

SELL

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

396

MPI

MALAYSIAN PACIFIC INDUSTRIES

344

PTRANS

PERAK TRANSIT BERHAD

341

HLIND

HONG LEONG INDUSTRIES BHD

329

SNS

SNS NETWORK TECHNOLOGY BERHAD

321

MYEG

MY E.G. SERVICES BHD

295

DNEX

DAGANG NEXCHANGE BERHAD

282

YTL

YTL CORPORATION BHD

259

PBBANK

PUBLIC BANK BHD

225

Daily Stocks

INGENIEU

0.105

-0.005

298,783,400

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.155

-0.025

98,445,000

ICONIC

0.125

+0.01

81,169,000

HSI-HUT

0.22

+0.015

79,111,600

CAPITALA

0.91

+0.07

75,618,600

EDUSPEC-OR

0.005

0.00

75,002,700

BPURI

0.07

0.00

73,902,100

MYEG

0.93

+0.015

68,657,600

SNS

0.485

+0.015

60,394,200

More active Stocks

CARLSBG

19.44

+0.74

324,500

MPI

31.60

+0.60

100,100

HLBANK

19.82

+0.48

268,000

HEIM

23.78

+0.46

129,900

NESTLE

128.30

+0.30

7,500

RANHILL

1.40

+0.21

26,083,900

AIRPORT

10.40

+0.20

1,859,000

CHGP

2.61

+0.20

1,343,800

F&N

32.42

+0.18

51,500

HLFG

17.26

+0.16

97,500

More gainer Stocks

AJI

19.60

-0.44

331,800

DLADY

34.24

-0.26

5,300

PERTAMA

2.21

-0.19

6,022,100

ORIENT

6.97

-0.18

1,220,900

SAM

5.38

-0.16

241,300

KUAISHO-C17

0.08

-0.12

58,800

LPI

12.08

-0.12

55,300

HSI-HU1

0.09

-0.11

740,000

HSI-CVH

0.825

-0.10

1,152,200

PLB

1.05

-0.10

59,000

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