[KLK] YoY Quarter Result on 30-Jun-2017 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
15-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- -61.06%
YoY- -55.5%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 3,711,157 3,704,403 4,331,732 4,873,184 3,922,489 3,538,322 2,923,638 4.05%
PBT 487,111 44,753 216,744 201,431 314,342 311,239 276,929 9.85%
Tax -83,482 -13,958 -67,159 -79,599 -50,636 -56,991 -58,624 6.06%
NP 403,629 30,795 149,585 121,832 263,706 254,248 218,305 10.77%
-
NP to SH 368,697 48,615 141,928 112,761 253,392 246,884 213,664 9.50%
-
Tax Rate 17.14% 31.19% 30.99% 39.52% 16.11% 18.31% 21.17% -
Total Cost 3,307,528 3,673,608 4,182,147 4,751,352 3,658,783 3,284,074 2,705,333 3.40%
-
Net Worth 10,752,433 10,489,912 11,235,388 11,341,884 9,808,334 8,775,317 7,763,599 5.57%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 10,752,433 10,489,912 11,235,388 11,341,884 9,808,334 8,775,317 7,763,599 5.57%
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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 10.88% 0.83% 3.45% 2.50% 6.72% 7.19% 7.47% -
ROE 3.43% 0.46% 1.26% 0.99% 2.58% 2.81% 2.75% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 344.11 347.84 406.75 457.59 368.32 332.25 274.53 3.83%
EPS 34.20 4.60 13.30 10.60 23.80 23.20 20.10 9.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.97 9.85 10.55 10.65 9.21 8.24 7.29 5.35%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 329.10 328.50 384.13 432.15 347.84 313.77 259.26 4.05%
EPS 32.70 4.31 12.59 10.00 22.47 21.89 18.95 9.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.5351 9.3023 9.9634 10.0578 8.6979 7.7818 6.8847 5.57%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 22.20 24.56 24.16 24.88 23.26 21.40 24.20 -
P/RPS 6.45 7.06 5.94 5.44 6.32 6.44 8.82 -5.07%
P/EPS 64.94 538.01 181.29 234.98 97.76 92.31 120.62 -9.79%
EY 1.54 0.19 0.55 0.43 1.02 1.08 0.83 10.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.49 2.29 2.34 2.53 2.60 3.32 -6.41%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 20/08/19 14/08/18 15/08/17 17/08/16 19/08/15 20/08/14 -
Price 22.60 23.82 24.86 24.68 23.22 20.22 23.86 -
P/RPS 6.57 6.85 6.11 5.39 6.30 6.09 8.69 -4.54%
P/EPS 66.11 521.80 186.54 233.09 97.59 87.22 118.93 -9.31%
EY 1.51 0.19 0.54 0.43 1.02 1.15 0.84 10.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.42 2.36 2.32 2.52 2.45 3.27 -5.89%

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