[KLK] YoY Cumulative Quarter Result on 31-Mar-2023 [#2]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

24-May-2023

Admission Sponsor

Sponsor

Financial Year

30-Sep-2023

Quarter

31-Mar-2023 [#2]

Profit Trend

QoQ- 43.07%

YoY- -44.69%

Quarter Report

2nd Quarterly Report FY2023.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Cumulative Result
Revenue	12,756,137	13,211,419	8,808,505	7,881,391	8,027,081	9,877,792	10,967,070	2.54%
YoY %	-3.45%	49.98%	11.76%	-1.81%	-18.74%	-9.93%	-	-
Horiz. %	116.31%	120.46%	80.32%	71.86%	73.19%	90.07%	100.00%	-
PBT	894,874	1,738,423	1,143,155	362,329	532,437	730,446	867,972	0.50%
YoY %	-48.52%	52.07%	215.50%	-31.95%	-27.11%	-15.84%	-	-
Horiz. %	103.10%	200.29%	131.70%	41.74%	61.34%	84.16%	100.00%	-
Tax	-180,533	-448,589	-215,398	-148,196	-107,367	-179,507	-188,777	-0.74%
YoY %	59.76%	-108.26%	-45.35%	-38.03%	40.19%	4.91%	-	-
Horiz. %	95.63%	237.63%	114.10%	78.50%	56.88%	95.09%	100.00%	-
NP	714,341	1,289,834	927,757	214,133	425,070	550,939	679,195	0.84%
YoY %	-44.62%	39.03%	333.26%	-49.62%	-22.85%	-18.88%	-	-
Horiz. %	105.17%	189.91%	136.60%	31.53%	62.58%	81.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	633,848	1,145,894	847,847	195,091	393,871	509,900	650,245	-0.42%
YoY %	-44.69%	35.15%	334.59%	-50.47%	-22.76%	-21.58%	-	-
Horiz. %	97.48%	176.22%	130.39%	30.00%	60.57%	78.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.17%	25.80%	18.84%	40.90%	20.17%	24.57%	21.75%	-
YoY %	-21.82%	36.94%	-53.94%	102.78%	-17.91%	12.97%	-	-
Horiz. %	92.74%	118.62%	86.62%	188.05%	92.74%	112.97%	100.00%	-
Total Cost	12,041,796	11,921,585	7,880,748	7,667,258	7,602,011	9,326,853	10,287,875	2.65%
YoY %	1.01%	51.27%	2.78%	0.86%	-18.49%	-9.34%	-	-
Horiz. %	117.05%	115.88%	76.60%	74.53%	73.89%	90.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,126,195	13,238,141	11,421,586	10,190,779	10,628,357	11,075,642	11,448,381	3.56%
YoY %	6.71%	15.90%	12.08%	-4.12%	-4.04%	-3.26%	-	-
Horiz. %	123.39%	115.63%	99.77%	89.02%	92.84%	96.74%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	215,667	215,604	215,705	160,569	159,744	159,744	159,744	5.12%
YoY %	0.03%	-0.05%	34.34%	0.52%	0.00%	0.00%	-	-
Horiz. %	135.01%	134.97%	135.03%	100.52%	100.00%	100.00%	100.00%	-
Div Payout %	34.03%	18.82%	25.44%	82.30%	40.56%	31.33%	24.57%	-
YoY %	80.82%	-26.02%	-69.09%	102.91%	29.46%	27.51%	-	-
Horiz. %	138.50%	76.60%	103.54%	334.96%	165.08%	127.51%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	14,126,195	13,238,141	11,421,586	10,190,779	10,628,357	11,075,642	11,448,381	3.56%
YoY %	6.71%	15.90%	12.08%	-4.12%	-4.04%	-3.26%	-	-
Horiz. %	123.39%	115.63%	99.77%	89.02%	92.84%	96.74%	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%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	5.60%	9.76%	10.53%	2.72%	5.30%	5.58%	6.19%	-
YoY %	-42.62%	-7.31%	287.13%	-48.68%	-5.02%	-9.85%	-	-
Horiz. %	90.47%	157.67%	170.11%	43.94%	85.62%	90.15%	100.00%	-
ROE	4.49%	8.66%	7.42%	1.91%	3.71%	4.60%	5.68%	-
YoY %	-48.15%	16.71%	288.48%	-48.52%	-19.35%	-19.01%	-	-
Horiz. %	79.05%	152.46%	130.63%	33.63%	65.32%	80.99%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	1,182.95	1,225.52	816.72	736.26	753.74	927.52	1,029.81	2.33%
YoY %	-3.47%	50.05%	10.93%	-2.32%	-18.74%	-9.93%	-	-
Horiz. %	114.87%	119.00%	79.31%	71.49%	73.19%	90.07%	100.00%	-
EPS	58.80	106.30	78.60	18.30	37.00	47.90	61.10	-0.63%
YoY %	-44.68%	35.24%	329.51%	-50.54%	-22.76%	-21.60%	-	-
Horiz. %	96.24%	173.98%	128.64%	29.95%	60.56%	78.40%	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	13.10	12.28	10.59	9.52	9.98	10.40	10.75	3.34%
YoY %	6.68%	15.96%	11.24%	-4.61%	-4.04%	-3.26%	-	-
Horiz. %	121.86%	114.23%	98.51%	88.56%	92.84%	96.74%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,081,017
RPS	1,160.72	1,202.15	801.51	717.15	730.41	898.81	997.93	2.54%
YoY %	-3.45%	49.99%	11.76%	-1.82%	-18.74%	-9.93%	-	-
Horiz. %	116.31%	120.46%	80.32%	71.86%	73.19%	90.07%	100.00%	-
EPS	57.68	104.27	77.15	17.75	35.84	46.40	59.17	-0.42%
YoY %	-44.68%	35.15%	334.65%	-50.47%	-22.76%	-21.58%	-	-
Horiz. %	97.48%	176.22%	130.39%	30.00%	60.57%	78.42%	100.00%	-
DPS	19.62	19.62	19.63	14.61	14.54	14.54	14.54	5.11%
YoY %	0.00%	-0.05%	34.36%	0.48%	0.00%	0.00%	-	-
Horiz. %	134.94%	134.94%	135.01%	100.48%	100.00%	100.00%	100.00%	-
NAPS	12.8538	12.0458	10.3928	9.2729	9.6711	10.078	10.4172	3.56%
YoY %	6.71%	15.91%	12.08%	-4.12%	-4.04%	-3.26%	-	-
Horiz. %	123.39%	115.63%	99.77%	89.02%	92.84%	96.74%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	20.78	25.20	22.94	20.76	24.80	25.58	24.68	-
P/RPS	1.76	2.06	2.81	2.82	3.29	2.76	2.40	-5.03%
YoY %	-14.56%	-26.69%	-0.35%	-14.29%	19.20%	15.00%	-	-
Horiz. %	73.33%	85.83%	117.08%	117.50%	137.08%	115.00%	100.00%	-
P/EPS	35.35	23.71	29.18	113.91	67.06	53.43	40.42	-2.20%
YoY %	49.09%	-18.75%	-74.38%	69.86%	25.51%	32.19%	-	-
Horiz. %	87.46%	58.66%	72.19%	281.82%	165.91%	132.19%	100.00%	-
EY	2.83	4.22	3.43	0.88	1.49	1.87	2.47	2.29%
YoY %	-32.94%	23.03%	289.77%	-40.94%	-20.32%	-24.29%	-	-
Horiz. %	114.57%	170.85%	138.87%	35.63%	60.32%	75.71%	100.00%	-
DY	0.96	0.79	0.87	0.72	0.60	0.59	0.61	7.84%
YoY %	21.52%	-9.20%	20.83%	20.00%	1.69%	-3.28%	-	-
Horiz. %	157.38%	129.51%	142.62%	118.03%	98.36%	96.72%	100.00%	-
P/NAPS	1.59	2.05	2.17	2.18	2.48	2.46	2.30	-5.96%
YoY %	-22.44%	-5.53%	-0.46%	-12.10%	0.81%	6.96%	-	-
Horiz. %	69.13%	89.13%	94.35%	94.78%	107.83%	106.96%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	24/05/23	24/05/22	19/05/21	27/05/20	15/05/19	16/05/18	22/05/17	-
Price	22.54	25.90	22.02	21.84	24.40	25.40	24.84	-
P/RPS	1.91	2.11	2.70	2.97	3.24	2.74	2.41	-3.79%
YoY %	-9.48%	-21.85%	-9.09%	-8.33%	18.25%	13.69%	-	-
Horiz. %	79.25%	87.55%	112.03%	123.24%	134.44%	113.69%	100.00%	-
P/EPS	38.35	24.37	28.01	119.84	65.97	53.05	40.68	-0.97%
YoY %	57.37%	-13.00%	-76.63%	81.66%	24.35%	30.41%	-	-
Horiz. %	94.27%	59.91%	68.85%	294.59%	162.17%	130.41%	100.00%	-
EY	2.61	4.10	3.57	0.83	1.52	1.89	2.46	0.99%
YoY %	-36.34%	14.85%	330.12%	-45.39%	-19.58%	-23.17%	-	-
Horiz. %	106.10%	166.67%	145.12%	33.74%	61.79%	76.83%	100.00%	-
DY	0.89	0.77	0.91	0.69	0.61	0.59	0.60	6.78%
YoY %	15.58%	-15.38%	31.88%	13.11%	3.39%	-1.67%	-	-
Horiz. %	148.33%	128.33%	151.67%	115.00%	101.67%	98.33%	100.00%	-
P/NAPS	1.72	2.11	2.08	2.29	2.44	2.44	2.31	-4.79%
YoY %	-18.48%	1.44%	-9.17%	-6.15%	0.00%	5.63%	-	-
Horiz. %	74.46%	91.34%	90.04%	99.13%	105.63%	105.63%	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

New IPO: FEYTECH HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-05-06 15:40:00

EMA 5

5 Mins

SELL

2024-05-06 15:20:00

ADX

10 Mins

BUY

2024-05-06 14:50:00

EMA 5

10 Mins

BUY

2024-05-06 14:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-06 14:35:00

TURTLE SYSTEM 20

5 Mins

BUY

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

313

PTRANS

PERAK TRANSIT BERHAD

312

HLIND

HONG LEONG INDUSTRIES BHD

303

YTLPOWR

YTL POWER INTERNATIONAL BHD

242

MYEG

MY E.G. SERVICES BHD

167

YTL

YTL CORPORATION BHD

165

SNS

SNS NETWORK TECHNOLOGY BERHAD

157

PBBANK

PUBLIC BANK BHD

153

GENTING

GENTING BHD

137

Daily Stocks

HSI-CXG

0.17

0.00

272,732,900

HSI-HUT

0.21

-0.02

176,850,700

SNS

0.48

+0.085

161,626,500

ICONIC-WA

0.045

+0.005

129,284,300

INGENIEU

0.115

0.00

122,918,600

ICONIC

0.115

+0.01

86,463,000

SENDAI

0.46

+0.07

76,243,200

DNEX

0.42

+0.02

68,137,300

MYEG

0.91

-0.01

62,541,000

HSI-HS2

0.11

-0.01

49,624,200

More active Stocks

NIKKEI-CF

1.60

+0.30

3,000

SAM

5.42

+0.26

3,049,000

F&N

32.22

+0.22

110,300

ALLIANZ

21.40

+0.22

4,700

PBA

2.17

+0.21

3,689,800

FRONTKN

4.12

+0.19

5,444,100

CHINAETF-MYR

4.88

+0.18

94,200

CHGP

2.33

+0.17

1,355,800

VSTECS

2.69

+0.16

1,729,000

YTLPOWR-C30

1.83

+0.16

2,100

More gainer Stocks

NESTLE

128.00

-0.30

4,700

AJI

20.06

-0.24

507,400

PETDAG

21.64

-0.22

32,700

HEIM

23.22

-0.18

39,100

PERTAMA

2.33

-0.16

8,775,200

TAANN

3.96

-0.13

845,600

CHINTEK

7.40

-0.13

106,100

KLK

23.02

-0.12

579,500

KUAISHO-C17

0.08

-0.12

58,800

LPI

12.26

-0.12

35,000

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