[KLK] YoY Cumulative Quarter Result on 31-Dec-2017 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
12-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -68.1%
YoY- -11.1%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 4,299,793 4,077,408 4,085,162 5,192,541 5,496,149 4,337,801 3,114,493 5.51%
PBT 493,882 259,759 336,381 441,504 472,411 911,093 294,339 9.00%
Tax -86,175 -68,746 -64,770 -98,950 -96,323 -80,837 -66,983 4.28%
NP 407,707 191,013 271,611 342,554 376,088 830,256 227,356 10.21%
-
NP to SH 357,408 167,199 250,916 320,627 360,676 795,210 214,201 8.89%
-
Tax Rate 17.45% 26.47% 19.25% 22.41% 20.39% 8.87% 22.76% -
Total Cost 3,892,086 3,886,395 3,813,551 4,849,987 5,120,061 3,507,545 2,887,137 5.09%
-
Net Worth 10,903,420 10,213,021 10,766,802 11,576,176 11,160,839 10,276,918 8,253,484 4.74%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 10,903,420 10,213,021 10,766,802 11,576,176 11,160,839 10,276,918 8,253,484 4.74%
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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 9.48% 4.68% 6.65% 6.60% 6.84% 19.14% 7.30% -
ROE 3.28% 1.64% 2.33% 2.77% 3.23% 7.74% 2.60% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 398.69 382.87 383.60 487.58 516.09 407.32 292.45 5.29%
EPS 33.10 15.70 23.60 30.10 33.90 74.70 20.10 8.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.11 9.59 10.11 10.87 10.48 9.65 7.75 4.52%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 381.30 361.58 362.27 460.47 487.39 384.67 276.19 5.51%
EPS 31.69 14.83 22.25 28.43 31.98 70.52 19.00 8.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.669 9.0568 9.5479 10.2656 9.8973 9.1134 7.3191 4.74%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 23.68 24.80 24.72 25.00 24.00 22.88 22.80 -
P/RPS 5.94 6.48 6.44 5.13 4.65 5.62 7.80 -4.43%
P/EPS 71.45 157.96 104.92 83.04 70.86 30.64 113.36 -7.39%
EY 1.40 0.63 0.95 1.20 1.41 3.26 0.88 8.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.59 2.45 2.30 2.29 2.37 2.94 -3.72%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 17/02/21 17/02/20 18/02/19 12/02/18 14/02/17 17/02/16 16/02/15 -
Price 22.76 23.74 24.74 25.24 25.10 23.66 23.18 -
P/RPS 5.71 6.20 6.45 5.18 4.86 5.81 7.93 -5.32%
P/EPS 68.68 151.21 105.00 83.83 74.11 31.69 115.25 -8.25%
EY 1.46 0.66 0.95 1.19 1.35 3.16 0.87 9.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.48 2.45 2.32 2.40 2.45 2.99 -4.62%

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