[KLK] YoY Cumulative Quarter Result on 31-Mar-2018 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 59.03%
YoY- -21.58%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 8,808,505 7,881,391 8,027,081 9,877,792 10,967,070 8,040,360 6,179,586 6.08%
PBT 1,143,155 362,329 532,437 730,446 867,972 1,153,974 590,849 11.61%
Tax -215,398 -148,196 -107,367 -179,507 -188,777 -136,349 -136,347 7.91%
NP 927,757 214,133 425,070 550,939 679,195 1,017,625 454,502 12.61%
-
NP to SH 847,847 195,091 393,871 509,900 650,245 963,742 436,740 11.67%
-
Tax Rate 18.84% 40.90% 20.17% 24.57% 21.75% 11.82% 23.08% -
Total Cost 7,880,748 7,667,258 7,602,011 9,326,853 10,287,875 7,022,735 5,725,084 5.46%
-
Net Worth 11,421,586 10,190,779 10,628,357 11,075,642 11,448,381 9,808,334 8,381,279 5.28%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 215,705 160,569 159,744 159,744 159,744 159,744 159,744 5.12%
Div Payout % 25.44% 82.30% 40.56% 31.33% 24.57% 16.58% 36.58% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 11,421,586 10,190,779 10,628,357 11,075,642 11,448,381 9,808,334 8,381,279 5.28%
NOSH 1,081,017 1,081,017 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 0.24%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 10.53% 2.72% 5.30% 5.58% 6.19% 12.66% 7.35% -
ROE 7.42% 1.91% 3.71% 4.60% 5.68% 9.83% 5.21% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 816.72 736.26 753.74 927.52 1,029.81 754.99 580.26 5.85%
EPS 78.60 18.30 37.00 47.90 61.10 90.50 41.00 11.44%
DPS 20.00 15.00 15.00 15.00 15.00 15.00 15.00 4.90%
NAPS 10.59 9.52 9.98 10.40 10.75 9.21 7.87 5.06%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 781.13 698.91 711.83 875.95 972.55 713.01 548.00 6.08%
EPS 75.19 17.30 34.93 45.22 57.66 85.46 38.73 11.67%
DPS 19.13 14.24 14.17 14.17 14.17 14.17 14.17 5.12%
NAPS 10.1285 9.0371 9.4251 9.8217 10.1523 8.6979 7.4324 5.28%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 22.94 20.76 24.80 25.58 24.68 24.00 22.78 -
P/RPS 2.81 2.82 3.29 2.76 2.40 3.18 3.93 -5.43%
P/EPS 29.18 113.91 67.06 53.43 40.42 26.52 55.55 -10.16%
EY 3.43 0.88 1.49 1.87 2.47 3.77 1.80 11.33%
DY 0.87 0.72 0.60 0.59 0.61 0.63 0.66 4.70%
P/NAPS 2.17 2.18 2.48 2.46 2.30 2.61 2.89 -4.65%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 19/05/21 27/05/20 15/05/19 16/05/18 22/05/17 16/05/16 20/05/15 -
Price 22.02 21.84 24.40 25.40 24.84 23.10 22.40 -
P/RPS 2.70 2.97 3.24 2.74 2.41 3.06 3.86 -5.77%
P/EPS 28.01 119.84 65.97 53.05 40.68 25.53 54.62 -10.52%
EY 3.57 0.83 1.52 1.89 2.46 3.92 1.83 11.77%
DY 0.91 0.69 0.61 0.59 0.60 0.65 0.67 5.23%
P/NAPS 2.08 2.29 2.44 2.44 2.31 2.51 2.85 -5.10%

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