[KLK] YoY Quarter Result on 30-Jun-2021 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
18-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ- 59.84%
YoY- 112.62%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 5,503,324 5,114,139 6,961,351 5,172,758 3,711,157 3,704,403 4,331,732 4.06%
PBT 363,034 74,534 753,665 953,316 487,111 44,753 216,744 8.96%
Tax -93,164 33,043 -143,239 -124,664 -83,482 -13,958 -67,159 5.60%
NP 269,870 107,577 610,426 828,652 403,629 30,795 149,585 10.32%
-
NP to SH 240,184 84,103 558,266 783,937 368,697 48,615 141,928 9.15%
-
Tax Rate 25.66% -44.33% 19.01% 13.08% 17.14% 31.19% 30.99% -
Total Cost 5,233,454 5,006,562 6,350,925 4,344,106 3,307,528 3,673,608 4,182,147 3.80%
-
Net Worth 14,527,367 14,461,826 13,509,295 12,047,315 10,752,433 10,489,912 11,235,388 4.37%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 14,527,367 14,461,826 13,509,295 12,047,315 10,752,433 10,489,912 11,235,388 4.37%
NOSH 1,098,986 1,081,017 1,081,017 1,081,017 1,081,017 1,064,965 1,064,965 0.52%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 4.90% 2.10% 8.77% 16.02% 10.88% 0.83% 3.45% -
ROE 1.65% 0.58% 4.13% 6.51% 3.43% 0.46% 1.26% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 501.94 474.22 645.67 479.61 344.11 347.84 406.75 3.56%
EPS 21.90 7.80 51.80 72.70 34.20 4.60 13.30 8.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.25 13.41 12.53 11.17 9.97 9.85 10.55 3.86%
Adjusted Per Share Value based on latest NOSH - 1,081,017
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 488.03 453.52 617.32 458.71 329.10 328.50 384.13 4.06%
EPS 21.30 7.46 49.51 69.52 32.70 4.31 12.59 9.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.8827 12.8246 11.9799 10.6834 9.5351 9.3023 9.9634 4.37%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 20.64 21.96 21.94 20.36 22.20 24.56 24.16 -
P/RPS 4.11 4.63 3.40 4.25 6.45 7.06 5.94 -5.94%
P/EPS 94.22 281.59 42.37 28.01 64.94 538.01 181.29 -10.32%
EY 1.06 0.36 2.36 3.57 1.54 0.19 0.55 11.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.64 1.75 1.82 2.23 2.49 2.29 -6.19%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 19/08/24 24/08/23 17/08/22 18/08/21 19/08/20 20/08/19 14/08/18 -
Price 21.10 22.40 23.00 19.88 22.60 23.82 24.86 -
P/RPS 4.20 4.72 3.56 4.15 6.57 6.85 6.11 -6.05%
P/EPS 96.32 287.23 44.42 27.35 66.11 521.80 186.54 -10.42%
EY 1.04 0.35 2.25 3.66 1.51 0.19 0.54 11.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.67 1.84 1.78 2.27 2.42 2.36 -6.36%

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