[KLK] YoY Quarter Result on 30-Sep-2017 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Sep-2017 [#4]
Profit Trend
QoQ- 114.72%
YoY- -35.44%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 4,003,408 3,802,403 4,190,976 5,163,782 4,542,961 3,932,083 2,778,140 6.27%
PBT 336,290 246,738 170,190 380,802 243,968 232,510 238,618 5.87%
Tax -97,003 -51,870 -66,610 -114,953 157,841 -57,222 -63,817 7.22%
NP 239,287 194,868 103,580 265,849 401,809 175,288 174,801 5.36%
-
NP to SH 208,816 175,019 101,500 242,124 375,057 186,288 170,752 3.40%
-
Tax Rate 28.85% 21.02% 39.14% 30.19% -64.70% 24.61% 26.74% -
Total Cost 3,764,121 3,607,535 4,087,396 4,897,933 4,141,152 3,756,795 2,603,339 6.33%
-
Net Worth 10,827,926 10,362,115 11,427,081 11,576,176 10,447,313 9,669,888 7,752,950 5.72%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 372,737 372,737 319,489 425,986 -
Div Payout % - - - 153.95% 99.38% 171.50% 249.48% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 10,827,926 10,362,115 11,427,081 11,576,176 10,447,313 9,669,888 7,752,950 5.72%
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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.98% 5.12% 2.47% 5.15% 8.84% 4.46% 6.29% -
ROE 1.93% 1.69% 0.89% 2.09% 3.59% 1.93% 2.20% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 371.21 357.04 393.53 484.88 426.58 369.22 260.87 6.04%
EPS 19.40 16.40 9.50 22.70 35.20 17.50 16.00 3.26%
DPS 0.00 0.00 0.00 35.00 35.00 30.00 40.00 -
NAPS 10.04 9.73 10.73 10.87 9.81 9.08 7.28 5.49%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 355.02 337.19 371.65 457.92 402.86 348.69 246.36 6.27%
EPS 18.52 15.52 9.00 21.47 33.26 16.52 15.14 3.41%
DPS 0.00 0.00 0.00 33.05 33.05 28.33 37.78 -
NAPS 9.6021 9.189 10.1334 10.2656 9.2645 8.5751 6.8752 5.72%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 22.80 23.08 24.96 24.56 23.98 21.70 21.08 -
P/RPS 6.14 6.46 6.34 5.07 5.62 5.88 8.08 -4.46%
P/EPS 117.76 140.44 261.89 108.03 68.09 124.05 131.47 -1.81%
EY 0.85 0.71 0.38 0.93 1.47 0.81 0.76 1.88%
DY 0.00 0.00 0.00 1.43 1.46 1.38 1.90 -
P/NAPS 2.27 2.37 2.33 2.26 2.44 2.39 2.90 -3.99%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 19/11/19 14/11/18 22/11/17 16/11/16 18/11/15 19/11/14 -
Price 23.32 22.50 24.92 24.50 23.92 22.68 23.00 -
P/RPS 6.28 6.30 6.33 5.05 5.61 6.14 8.82 -5.49%
P/EPS 120.44 136.91 261.47 107.76 67.92 129.66 143.45 -2.86%
EY 0.83 0.73 0.38 0.93 1.47 0.77 0.70 2.87%
DY 0.00 0.00 0.00 1.43 1.46 1.32 1.74 -
P/NAPS 2.32 2.31 2.32 2.25 2.44 2.50 3.16 -5.01%

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