[KLK] YoY Cumulative Quarter Result on 31-Dec-2015 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
17-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- -8.59%
YoY- 271.24%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 4,085,162 5,192,541 5,496,149 4,337,801 3,114,493 2,494,152 2,320,957 9.87%
PBT 336,381 441,504 472,411 911,093 294,339 377,723 353,610 -0.82%
Tax -64,770 -98,950 -96,323 -80,837 -66,983 -75,263 -81,291 -3.71%
NP 271,611 342,554 376,088 830,256 227,356 302,460 272,319 -0.04%
-
NP to SH 250,916 320,627 360,676 795,210 214,201 292,684 260,919 -0.64%
-
Tax Rate 19.25% 22.41% 20.39% 8.87% 22.76% 19.93% 22.99% -
Total Cost 3,813,551 4,849,987 5,120,061 3,507,545 2,887,137 2,191,692 2,048,638 10.90%
-
Net Worth 10,766,802 11,576,176 11,160,839 10,276,918 8,253,484 7,859,446 7,454,759 6.31%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 10,766,802 11,576,176 11,160,839 10,276,918 8,253,484 7,859,446 7,454,759 6.31%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.65% 6.60% 6.84% 19.14% 7.30% 12.13% 11.73% -
ROE 2.33% 2.77% 3.23% 7.74% 2.60% 3.72% 3.50% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 383.60 487.58 516.09 407.32 292.45 234.20 217.94 9.87%
EPS 23.60 30.10 33.90 74.70 20.10 27.50 24.50 -0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.11 10.87 10.48 9.65 7.75 7.38 7.00 6.31%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 362.27 460.47 487.39 384.67 276.19 221.18 205.82 9.87%
EPS 22.25 28.43 31.98 70.52 19.00 25.95 23.14 -0.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.5479 10.2656 9.8973 9.1134 7.3191 6.9697 6.6108 6.31%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 24.72 25.00 24.00 22.88 22.80 24.90 24.00 -
P/RPS 6.44 5.13 4.65 5.62 7.80 10.63 11.01 -8.54%
P/EPS 104.92 83.04 70.86 30.64 113.36 90.60 97.96 1.15%
EY 0.95 1.20 1.41 3.26 0.88 1.10 1.02 -1.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.30 2.29 2.37 2.94 3.37 3.43 -5.45%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 18/02/19 12/02/18 14/02/17 17/02/16 16/02/15 19/02/14 20/02/13 -
Price 24.74 25.24 25.10 23.66 23.18 24.50 21.32 -
P/RPS 6.45 5.18 4.86 5.81 7.93 10.46 9.78 -6.69%
P/EPS 105.00 83.83 74.11 31.69 115.25 89.15 87.02 3.17%
EY 0.95 1.19 1.35 3.16 0.87 1.12 1.15 -3.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.32 2.40 2.45 2.99 3.32 3.05 -3.58%

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