[KLK] YoY Cumulative Quarter Result on 30-Jun-2019 [#3]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

20-Aug-2019

Admission Sponsor

Sponsor

Financial Year

30-Sep-2019

Quarter

30-Jun-2019 [#3]

Profit Trend

QoQ- 12.34%

YoY- -32.12%

Quarter Report

3rd Quarterly Report 2019.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Cumulative Result
Revenue	20,172,770	13,981,263	11,592,548	11,731,484	14,209,524	15,840,254	11,962,849	9.09%
YoY %	44.28%	20.61%	-1.18%	-17.44%	-10.29%	32.41%	-	-
Horiz. %	168.63%	116.87%	96.90%	98.07%	118.78%	132.41%	100.00%	-
PBT	2,492,088	2,096,471	849,440	577,190	947,190	1,069,403	1,468,316	9.21%
YoY %	18.87%	146.81%	47.17%	-39.06%	-11.43%	-27.17%	-	-
Horiz. %	169.72%	142.78%	57.85%	39.31%	64.51%	72.83%	100.00%	-
Tax	-591,828	-340,062	-231,678	-121,325	-246,666	-268,376	-186,985	21.16%
YoY %	-74.04%	-46.78%	-90.96%	50.81%	8.09%	-43.53%	-	-
Horiz. %	316.51%	181.87%	123.90%	64.88%	131.92%	143.53%	100.00%	-
NP	1,900,260	1,756,409	617,762	455,865	700,524	801,027	1,281,331	6.78%
YoY %	8.19%	184.32%	35.51%	-34.93%	-12.55%	-37.48%	-	-
Horiz. %	148.30%	137.08%	48.21%	35.58%	54.67%	62.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,704,160	1,631,784	563,788	442,486	651,828	763,006	1,217,134	5.76%
YoY %	4.44%	189.43%	27.41%	-32.12%	-14.57%	-37.31%	-	-
Horiz. %	140.01%	134.07%	46.32%	36.35%	53.55%	62.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.75%	16.22%	27.27%	21.02%	26.04%	25.10%	12.73%	-
YoY %	46.42%	-40.52%	29.73%	-19.28%	3.75%	97.17%	-	-
Horiz. %	186.57%	127.42%	214.22%	165.12%	204.56%	197.17%	100.00%	-
Total Cost	18,272,510	12,224,854	10,974,786	11,275,619	13,509,000	15,039,227	10,681,518	9.35%
YoY %	49.47%	11.39%	-2.67%	-16.53%	-10.17%	40.80%	-	-
Horiz. %	171.07%	114.45%	102.75%	105.56%	126.47%	140.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,509,295	12,047,315	10,752,433	10,489,912	11,235,388	11,341,884	9,808,334	5.47%
YoY %	12.14%	12.04%	2.50%	-6.64%	-0.94%	15.64%	-	-
Horiz. %	137.73%	122.83%	109.63%	106.95%	114.55%	115.64%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	215,631	215,708	161,771	159,744	159,744	159,744	159,744	5.12%
YoY %	-0.04%	33.34%	1.27%	0.00%	0.00%	0.00%	-	-
Horiz. %	134.99%	135.03%	101.27%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	12.65%	13.22%	28.69%	36.10%	24.51%	20.94%	13.12%	-
YoY %	-4.31%	-53.92%	-20.53%	47.29%	17.05%	59.60%	-	-
Horiz. %	96.42%	100.76%	218.67%	275.15%	186.81%	159.60%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	13,509,295	12,047,315	10,752,433	10,489,912	11,235,388	11,341,884	9,808,334	5.47%
YoY %	12.14%	12.04%	2.50%	-6.64%	-0.94%	15.64%	-	-
Horiz. %	137.73%	122.83%	109.63%	106.95%	114.55%	115.64%	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%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	9.42%	12.56%	5.33%	3.89%	4.93%	5.06%	10.71%	-
YoY %	-25.00%	135.65%	37.02%	-21.10%	-2.57%	-52.75%	-	-
Horiz. %	87.96%	117.27%	49.77%	36.32%	46.03%	47.25%	100.00%	-
ROE	12.61%	13.54%	5.24%	4.22%	5.80%	6.73%	12.41%	-
YoY %	-6.87%	158.40%	24.17%	-27.24%	-13.82%	-45.77%	-	-
Horiz. %	101.61%	109.11%	42.22%	34.00%	46.74%	54.23%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	1,871.04	1,296.31	1,074.90	1,101.58	1,334.27	1,487.40	1,123.31	8.87%
YoY %	44.34%	20.60%	-2.42%	-17.44%	-10.30%	32.41%	-	-
Horiz. %	166.56%	115.40%	95.69%	98.07%	118.78%	132.41%	100.00%	-
EPS	158.10	151.30	52.60	41.50	61.20	71.60	114.30	5.55%
YoY %	4.49%	187.64%	26.75%	-32.19%	-14.53%	-37.36%	-	-
Horiz. %	138.32%	132.37%	46.02%	36.31%	53.54%	62.64%	100.00%	-
DPS	20.00	20.00	15.00	15.00	15.00	15.00	15.00	4.90%
YoY %	0.00%	33.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	133.33%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	12.53	11.17	9.97	9.85	10.55	10.65	9.21	5.26%
YoY %	12.18%	12.04%	1.22%	-6.64%	-0.94%	15.64%	-	-
Horiz. %	136.05%	121.28%	108.25%	106.95%	114.55%	115.64%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,965
RPS	1,835.58	1,272.20	1,054.84	1,067.48	1,292.97	1,441.35	1,088.53	9.09%
YoY %	44.28%	20.61%	-1.18%	-17.44%	-10.29%	32.41%	-	-
Horiz. %	168.63%	116.87%	96.91%	98.07%	118.78%	132.41%	100.00%	-
EPS	155.07	148.48	51.30	40.26	59.31	69.43	110.75	5.76%
YoY %	4.44%	189.43%	27.42%	-32.12%	-14.58%	-37.31%	-	-
Horiz. %	140.02%	134.07%	46.32%	36.35%	53.55%	62.69%	100.00%	-
DPS	19.62	19.63	14.72	14.54	14.54	14.54	14.54	5.11%
YoY %	-0.05%	33.36%	1.24%	0.00%	0.00%	0.00%	-	-
Horiz. %	134.94%	135.01%	101.24%	100.00%	100.00%	100.00%	100.00%	-
NAPS	12.2925	10.9622	9.784	9.5451	10.2234	10.3203	8.9249	5.47%
YoY %	12.14%	12.04%	2.50%	-6.63%	-0.94%	15.63%	-	-
Horiz. %	137.73%	122.83%	109.63%	106.95%	114.55%	115.63%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	21.94	20.36	22.20	24.56	24.16	24.88	23.26	-
P/RPS	1.17	1.57	2.07	2.23	1.81	1.67	2.07	-9.06%
YoY %	-25.48%	-24.15%	-7.17%	23.20%	8.38%	-19.32%	-	-
Horiz. %	56.52%	75.85%	100.00%	107.73%	87.44%	80.68%	100.00%	-
P/EPS	13.88	13.46	42.47	59.11	39.47	34.73	20.35	-6.17%
YoY %	3.12%	-68.31%	-28.15%	49.76%	13.65%	70.66%	-	-
Horiz. %	68.21%	66.14%	208.70%	290.47%	193.96%	170.66%	100.00%	-
EY	7.20	7.43	2.35	1.69	2.53	2.88	4.91	6.58%
YoY %	-3.10%	216.17%	39.05%	-33.20%	-12.15%	-41.34%	-	-
Horiz. %	146.64%	151.32%	47.86%	34.42%	51.53%	58.66%	100.00%	-
DY	0.91	0.98	0.68	0.61	0.62	0.60	0.64	6.03%
YoY %	-7.14%	44.12%	11.48%	-1.61%	3.33%	-6.25%	-	-
Horiz. %	142.19%	153.12%	106.25%	95.31%	96.88%	93.75%	100.00%	-
P/NAPS	1.75	1.82	2.23	2.49	2.29	2.34	2.53	-5.95%
YoY %	-3.85%	-18.39%	-10.44%	8.73%	-2.14%	-7.51%	-	-
Horiz. %	69.17%	71.94%	88.14%	98.42%	90.51%	92.49%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	17/08/22	18/08/21	19/08/20	20/08/19	14/08/18	15/08/17	17/08/16	-
Price	23.00	19.88	22.60	23.82	24.86	24.68	23.22	-
P/RPS	1.23	1.53	2.10	2.16	1.86	1.66	2.07	-8.30%
YoY %	-19.61%	-27.14%	-2.78%	16.13%	12.05%	-19.81%	-	-
Horiz. %	59.42%	73.91%	101.45%	104.35%	89.86%	80.19%	100.00%	-
P/EPS	14.55	13.14	43.23	57.33	40.62	34.45	20.32	-5.41%
YoY %	10.73%	-69.60%	-24.59%	41.14%	17.91%	69.54%	-	-
Horiz. %	71.60%	64.67%	212.75%	282.14%	199.90%	169.54%	100.00%	-
EY	6.87	7.61	2.31	1.74	2.46	2.90	4.92	5.71%
YoY %	-9.72%	229.44%	32.76%	-29.27%	-15.17%	-41.06%	-	-
Horiz. %	139.63%	154.67%	46.95%	35.37%	50.00%	58.94%	100.00%	-
DY	0.87	1.01	0.66	0.63	0.60	0.61	0.65	4.97%
YoY %	-13.86%	53.03%	4.76%	5.00%	-1.64%	-6.15%	-	-
Horiz. %	133.85%	155.38%	101.54%	96.92%	92.31%	93.85%	100.00%	-
P/NAPS	1.84	1.78	2.27	2.42	2.36	2.32	2.52	-5.10%
YoY %	3.37%	-21.59%	-6.20%	2.54%	1.72%	-7.94%	-	-
Horiz. %	73.02%	70.63%	90.08%	96.03%	93.65%	92.06%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

966

HLIND

HONG LEONG INDUSTRIES BHD

958

GENTING

GENTING BHD

574

YTLPOWR

YTL POWER INTERNATIONAL BHD

538

JCY

JCY INTERNATIONAL BERHAD

523

ARMADA

BUMI ARMADA BERHAD

484

DNEX

DAGANG NEXCHANGE BERHAD

461

TSH

TSH RESOURCES BHD

433

SALCON

SALCON BHD

410

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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