[KLK] YoY Cumulative Quarter Result on 30-Jun-2017 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
15-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- 17.34%
YoY- -37.31%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 11,592,548 11,731,484 14,209,524 15,840,254 11,962,849 9,717,908 8,351,833 5.61%
PBT 849,440 577,190 947,190 1,069,403 1,468,316 902,088 1,079,079 -3.90%
Tax -231,678 -121,325 -246,666 -268,376 -186,985 -193,338 -221,186 0.77%
NP 617,762 455,865 700,524 801,027 1,281,331 708,750 857,893 -5.32%
-
NP to SH 563,788 442,486 651,828 763,006 1,217,134 683,624 820,953 -6.06%
-
Tax Rate 27.27% 21.02% 26.04% 25.10% 12.73% 21.43% 20.50% -
Total Cost 10,974,786 11,275,619 13,509,000 15,039,227 10,681,518 9,009,158 7,493,940 6.55%
-
Net Worth 10,752,433 10,489,912 11,235,388 11,341,884 9,808,334 8,775,317 7,763,599 5.57%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 161,771 159,744 159,744 159,744 159,744 159,744 159,744 0.21%
Div Payout % 28.69% 36.10% 24.51% 20.94% 13.12% 23.37% 19.46% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 10,752,433 10,489,912 11,235,388 11,341,884 9,808,334 8,775,317 7,763,599 5.57%
NOSH 1,081,017 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 0.24%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.33% 3.89% 4.93% 5.06% 10.71% 7.29% 10.27% -
ROE 5.24% 4.22% 5.80% 6.73% 12.41% 7.79% 10.57% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1,074.90 1,101.58 1,334.27 1,487.40 1,123.31 912.51 784.23 5.39%
EPS 52.60 41.50 61.20 71.60 114.30 64.20 77.10 -6.16%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 9.97 9.85 10.55 10.65 9.21 8.24 7.29 5.35%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1,054.84 1,067.48 1,292.97 1,441.35 1,088.53 884.26 759.96 5.61%
EPS 51.30 40.26 59.31 69.43 110.75 62.20 74.70 -6.06%
DPS 14.72 14.54 14.54 14.54 14.54 14.54 14.54 0.20%
NAPS 9.784 9.5451 10.2234 10.3203 8.9249 7.9849 7.0643 5.57%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 22.20 24.56 24.16 24.88 23.26 21.40 24.20 -
P/RPS 2.07 2.23 1.81 1.67 2.07 2.35 3.09 -6.45%
P/EPS 42.47 59.11 39.47 34.73 20.35 33.34 31.39 5.16%
EY 2.35 1.69 2.53 2.88 4.91 3.00 3.19 -4.96%
DY 0.68 0.61 0.62 0.60 0.64 0.70 0.62 1.55%
P/NAPS 2.23 2.49 2.29 2.34 2.53 2.60 3.32 -6.41%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 20/08/19 14/08/18 15/08/17 17/08/16 19/08/15 20/08/14 -
Price 22.60 23.82 24.86 24.68 23.22 20.22 23.86 -
P/RPS 2.10 2.16 1.86 1.66 2.07 2.22 3.04 -5.97%
P/EPS 43.23 57.33 40.62 34.45 20.32 31.50 30.95 5.72%
EY 2.31 1.74 2.46 2.90 4.92 3.17 3.23 -5.42%
DY 0.66 0.63 0.60 0.61 0.65 0.74 0.63 0.77%
P/NAPS 2.27 2.42 2.36 2.32 2.52 2.45 3.27 -5.89%

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