[KLK] YoY Cumulative Quarter Result on 30-Jun-2021 [#3]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

18-Aug-2021

Admission Sponsor

Sponsor

Financial Year

30-Sep-2021

Quarter

30-Jun-2021 [#3]

Profit Trend

QoQ- 92.46%

YoY- 189.43%

Quarter Report

3rd Quarterly Report FY2021.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	17,870,276	20,172,770	13,981,263	11,592,548	11,731,484	14,209,524	15,840,254	2.02%
YoY %	-11.41%	44.28%	20.61%	-1.18%	-17.44%	-10.29%	-	-
Horiz. %	112.82%	127.35%	88.26%	73.18%	74.06%	89.71%	100.00%	-
PBT	969,408	2,492,088	2,096,471	849,440	577,190	947,190	1,069,403	-1.62%
YoY %	-61.10%	18.87%	146.81%	47.17%	-39.06%	-11.43%	-	-
Horiz. %	90.65%	233.04%	196.04%	79.43%	53.97%	88.57%	100.00%	-
Tax	-147,490	-591,828	-340,062	-231,678	-121,325	-246,666	-268,376	-9.49%
YoY %	75.08%	-74.04%	-46.78%	-90.96%	50.81%	8.09%	-	-
Horiz. %	54.96%	220.52%	126.71%	86.33%	45.21%	91.91%	100.00%	-
NP	821,918	1,900,260	1,756,409	617,762	455,865	700,524	801,027	0.42%
YoY %	-56.75%	8.19%	184.32%	35.51%	-34.93%	-12.55%	-	-
Horiz. %	102.61%	237.23%	219.27%	77.12%	56.91%	87.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	717,951	1,704,160	1,631,784	563,788	442,486	651,828	763,006	-1.00%
YoY %	-57.87%	4.44%	189.43%	27.41%	-32.12%	-14.57%	-	-
Horiz. %	94.10%	223.35%	213.86%	73.89%	57.99%	85.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.21%	23.75%	16.22%	27.27%	21.02%	26.04%	25.10%	-
YoY %	-35.96%	46.42%	-40.52%	29.73%	-19.28%	3.75%	-	-
Horiz. %	60.60%	94.62%	64.62%	108.65%	83.75%	103.75%	100.00%	-
Total Cost	17,048,358	18,272,510	12,224,854	10,974,786	11,275,619	13,509,000	15,039,227	2.11%
YoY %	-6.70%	49.47%	11.39%	-2.67%	-16.53%	-10.17%	-	-
Horiz. %	113.36%	121.50%	81.29%	72.97%	74.97%	89.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,461,826	13,509,295	12,047,315	10,752,433	10,489,912	11,235,388	11,341,884	4.13%
YoY %	7.05%	12.14%	12.04%	2.50%	-6.64%	-0.94%	-	-
Horiz. %	127.51%	119.11%	106.22%	94.80%	92.49%	99.06%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	215,687	215,631	215,708	161,771	159,744	159,744	159,744	5.12%
YoY %	0.03%	-0.04%	33.34%	1.27%	0.00%	0.00%	-	-
Horiz. %	135.02%	134.99%	135.03%	101.27%	100.00%	100.00%	100.00%	-
Div Payout %	30.04%	12.65%	13.22%	28.69%	36.10%	24.51%	20.94%	-
YoY %	137.47%	-4.31%	-53.92%	-20.53%	47.29%	17.05%	-	-
Horiz. %	143.46%	60.41%	63.13%	137.01%	172.40%	117.05%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	14,461,826	13,509,295	12,047,315	10,752,433	10,489,912	11,235,388	11,341,884	4.13%
YoY %	7.05%	12.14%	12.04%	2.50%	-6.64%	-0.94%	-	-
Horiz. %	127.51%	119.11%	106.22%	94.80%	92.49%	99.06%	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%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	4.60%	9.42%	12.56%	5.33%	3.89%	4.93%	5.06%	-
YoY %	-51.17%	-25.00%	135.65%	37.02%	-21.10%	-2.57%	-	-
Horiz. %	90.91%	186.17%	248.22%	105.34%	76.88%	97.43%	100.00%	-
ROE	4.96%	12.61%	13.54%	5.24%	4.22%	5.80%	6.73%	-
YoY %	-60.67%	-6.87%	158.40%	24.17%	-27.24%	-13.82%	-	-
Horiz. %	73.70%	187.37%	201.19%	77.86%	62.70%	86.18%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	1,657.05	1,871.04	1,296.31	1,074.90	1,101.58	1,334.27	1,487.40	1.81%
YoY %	-11.44%	44.34%	20.60%	-2.42%	-17.44%	-10.30%	-	-
Horiz. %	111.41%	125.79%	87.15%	72.27%	74.06%	89.70%	100.00%	-
EPS	66.60	158.10	151.30	52.60	41.50	61.20	71.60	-1.19%
YoY %	-57.87%	4.49%	187.64%	26.75%	-32.19%	-14.53%	-	-
Horiz. %	93.02%	220.81%	211.31%	73.46%	57.96%	85.47%	100.00%	-
DPS	20.00	20.00	20.00	15.00	15.00	15.00	15.00	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	13.41	12.53	11.17	9.97	9.85	10.55	10.65	3.91%
YoY %	7.02%	12.18%	12.04%	1.22%	-6.64%	-0.94%	-	-
Horiz. %	125.92%	117.65%	104.88%	93.62%	92.49%	99.06%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,081,017
RPS	1,626.07	1,835.58	1,272.20	1,054.84	1,067.48	1,292.97	1,441.35	2.02%
YoY %	-11.41%	44.28%	20.61%	-1.18%	-17.44%	-10.29%	-	-
Horiz. %	112.82%	127.35%	88.26%	73.18%	74.06%	89.71%	100.00%	-
EPS	65.33	155.07	148.48	51.30	40.26	59.31	69.43	-1.00%
YoY %	-57.87%	4.44%	189.43%	27.42%	-32.12%	-14.58%	-	-
Horiz. %	94.09%	223.35%	213.86%	73.89%	57.99%	85.42%	100.00%	-
DPS	19.63	19.62	19.63	14.72	14.54	14.54	14.54	5.12%
YoY %	0.05%	-0.05%	33.36%	1.24%	0.00%	0.00%	-	-
Horiz. %	135.01%	134.94%	135.01%	101.24%	100.00%	100.00%	100.00%	-
NAPS	13.1592	12.2925	10.9622	9.784	9.5451	10.2234	10.3203	4.13%
YoY %	7.05%	12.14%	12.04%	2.50%	-6.63%	-0.94%	-	-
Horiz. %	127.51%	119.11%	106.22%	94.80%	92.49%	99.06%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	21.96	21.94	20.36	22.20	24.56	24.16	24.88	-
P/RPS	1.33	1.17	1.57	2.07	2.23	1.81	1.67	-3.72%
YoY %	13.68%	-25.48%	-24.15%	-7.17%	23.20%	8.38%	-	-
Horiz. %	79.64%	70.06%	94.01%	123.95%	133.53%	108.38%	100.00%	-
P/EPS	32.99	13.88	13.46	42.47	59.11	39.47	34.73	-0.85%
YoY %	137.68%	3.12%	-68.31%	-28.15%	49.76%	13.65%	-	-
Horiz. %	94.99%	39.97%	38.76%	122.29%	170.20%	113.65%	100.00%	-
EY	3.03	7.20	7.43	2.35	1.69	2.53	2.88	0.84%
YoY %	-57.92%	-3.10%	216.17%	39.05%	-33.20%	-12.15%	-	-
Horiz. %	105.21%	250.00%	257.99%	81.60%	58.68%	87.85%	100.00%	-
DY	0.91	0.91	0.98	0.68	0.61	0.62	0.60	7.18%
YoY %	0.00%	-7.14%	44.12%	11.48%	-1.61%	3.33%	-	-
Horiz. %	151.67%	151.67%	163.33%	113.33%	101.67%	103.33%	100.00%	-
P/NAPS	1.64	1.75	1.82	2.23	2.49	2.29	2.34	-5.74%
YoY %	-6.29%	-3.85%	-18.39%	-10.44%	8.73%	-2.14%	-	-
Horiz. %	70.09%	74.79%	77.78%	95.30%	106.41%	97.86%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	17/08/22	18/08/21	19/08/20	20/08/19	14/08/18	15/08/17	-
Price	22.40	23.00	19.88	22.60	23.82	24.86	24.68	-
P/RPS	1.35	1.23	1.53	2.10	2.16	1.86	1.66	-3.38%
YoY %	9.76%	-19.61%	-27.14%	-2.78%	16.13%	12.05%	-	-
Horiz. %	81.33%	74.10%	92.17%	126.51%	130.12%	112.05%	100.00%	-
P/EPS	33.65	14.55	13.14	43.23	57.33	40.62	34.45	-0.39%
YoY %	131.27%	10.73%	-69.60%	-24.59%	41.14%	17.91%	-	-
Horiz. %	97.68%	42.24%	38.14%	125.49%	166.42%	117.91%	100.00%	-
EY	2.97	6.87	7.61	2.31	1.74	2.46	2.90	0.39%
YoY %	-56.77%	-9.72%	229.44%	32.76%	-29.27%	-15.17%	-	-
Horiz. %	102.41%	236.90%	262.41%	79.66%	60.00%	84.83%	100.00%	-
DY	0.89	0.87	1.01	0.66	0.63	0.60	0.61	6.49%
YoY %	2.30%	-13.86%	53.03%	4.76%	5.00%	-1.64%	-	-
Horiz. %	145.90%	142.62%	165.57%	108.20%	103.28%	98.36%	100.00%	-
P/NAPS	1.67	1.84	1.78	2.27	2.42	2.36	2.32	-5.32%
YoY %	-9.24%	3.37%	-21.59%	-6.20%	2.54%	1.72%	-	-
Horiz. %	71.98%	79.31%	76.72%	97.84%	104.31%	101.72%	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 - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 09:30:00

ADX

30 Mins

SELL

2024-05-10 09:30:00

EMA 5

10 Mins

SELL

2024-05-10 09:30:00

EMA 5

5 Mins

SELL

2024-05-10 09:25:00

ADX

5 Mins

SELL

2024-05-10 09:25:00

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

PTRANS

PERAK TRANSIT BERHAD

393

MPI

MALAYSIAN PACIFIC INDUSTRIES

393

MYEG

MY E.G. SERVICES BHD

391

HLIND

HONG LEONG INDUSTRIES BHD

384

VSTECS

VSTECS BERHAD

368

YTLPOWR

YTL POWER INTERNATIONAL BHD

338

SNS

SNS NETWORK TECHNOLOGY BERHAD

277

PBBANK

PUBLIC BANK BHD

260

DNEX

DAGANG NEXCHANGE BERHAD

253

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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