[KLK] YoY Quarter Result on 30-Jun-2019 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
30-Jun-2019 [#3]
Profit Trend
QoQ- -65.99%
YoY- -65.75%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 6,961,351 5,172,758 3,711,157 3,704,403 4,331,732 4,873,184 3,922,489 10.02%
PBT 753,665 953,316 487,111 44,753 216,744 201,431 314,342 15.68%
Tax -143,239 -124,664 -83,482 -13,958 -67,159 -79,599 -50,636 18.91%
NP 610,426 828,652 403,629 30,795 149,585 121,832 263,706 15.00%
-
NP to SH 558,266 783,937 368,697 48,615 141,928 112,761 253,392 14.06%
-
Tax Rate 19.01% 13.08% 17.14% 31.19% 30.99% 39.52% 16.11% -
Total Cost 6,350,925 4,344,106 3,307,528 3,673,608 4,182,147 4,751,352 3,658,783 9.62%
-
Net Worth 13,509,295 12,047,315 10,752,433 10,489,912 11,235,388 11,341,884 9,808,334 5.47%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 13,509,295 12,047,315 10,752,433 10,489,912 11,235,388 11,341,884 9,808,334 5.47%
NOSH 1,081,017 1,081,017 1,081,017 1,064,965 1,064,965 1,064,965 1,064,965 0.24%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 8.77% 16.02% 10.88% 0.83% 3.45% 2.50% 6.72% -
ROE 4.13% 6.51% 3.43% 0.46% 1.26% 0.99% 2.58% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 645.67 479.61 344.11 347.84 406.75 457.59 368.32 9.80%
EPS 51.80 72.70 34.20 4.60 13.30 10.60 23.80 13.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.53 11.17 9.97 9.85 10.55 10.65 9.21 5.26%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 617.32 458.71 329.10 328.50 384.13 432.15 347.84 10.02%
EPS 49.51 69.52 32.70 4.31 12.59 10.00 22.47 14.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.9799 10.6834 9.5351 9.3023 9.9634 10.0578 8.6979 5.47%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 21.94 20.36 22.20 24.56 24.16 24.88 23.26 -
P/RPS 3.40 4.25 6.45 7.06 5.94 5.44 6.32 -9.81%
P/EPS 42.37 28.01 64.94 538.01 181.29 234.98 97.76 -13.00%
EY 2.36 3.57 1.54 0.19 0.55 0.43 1.02 14.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.82 2.23 2.49 2.29 2.34 2.53 -5.95%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 17/08/22 18/08/21 19/08/20 20/08/19 14/08/18 15/08/17 17/08/16 -
Price 23.00 19.88 22.60 23.82 24.86 24.68 23.22 -
P/RPS 3.56 4.15 6.57 6.85 6.11 5.39 6.30 -9.07%
P/EPS 44.42 27.35 66.11 521.80 186.54 233.09 97.59 -12.28%
EY 2.25 3.66 1.51 0.19 0.54 0.43 1.02 14.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.78 2.27 2.42 2.36 2.32 2.52 -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