[KLK] YoY Quarter Result on 30-Sep-2021 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- -20.17%
YoY- 199.69%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 5,777,310 6,976,704 5,934,533 4,003,408 3,802,403 4,190,976 5,163,782 1.88%
PBT 182,819 727,390 879,954 336,290 246,738 170,190 380,802 -11.50%
Tax -14,040 -189,293 -184,311 -97,003 -51,870 -66,610 -114,953 -29.55%
NP 168,779 538,097 695,643 239,287 194,868 103,580 265,849 -7.28%
-
NP to SH 116,308 462,130 625,800 208,816 175,019 101,500 242,124 -11.49%
-
Tax Rate 7.68% 26.02% 20.95% 28.85% 21.02% 39.14% 30.19% -
Total Cost 5,608,531 6,438,607 5,238,890 3,764,121 3,607,535 4,087,396 4,897,933 2.28%
-
Net Worth 14,321,629 14,285,568 11,858,689 10,827,926 10,362,115 11,427,081 11,576,176 3.60%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 372,737 -
Div Payout % - - - - - - 153.95% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 14,321,629 14,285,568 11,858,689 10,827,926 10,362,115 11,427,081 11,576,176 3.60%
NOSH 1,081,017 1,081,017 1,081,017 1,081,017 1,064,965 1,064,965 1,064,965 0.24%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.92% 7.71% 11.72% 5.98% 5.12% 2.47% 5.15% -
ROE 0.81% 3.23% 5.28% 1.93% 1.69% 0.89% 2.09% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 535.71 647.10 550.48 371.21 357.04 393.53 484.88 1.67%
EPS 10.80 42.90 58.00 19.40 16.40 9.50 22.70 -11.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 35.00 -
NAPS 13.28 13.25 11.00 10.04 9.73 10.73 10.87 3.39%
Adjusted Per Share Value based on latest NOSH - 1,081,017
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 525.69 634.83 540.00 364.28 345.99 381.35 469.87 1.88%
EPS 10.58 42.05 56.94 19.00 15.93 9.24 22.03 -11.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 33.92 -
NAPS 13.0317 12.9989 10.7906 9.8526 9.4288 10.3978 10.5335 3.60%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 21.40 20.70 20.12 22.80 23.08 24.96 24.56 -
P/RPS 3.99 3.20 3.65 6.14 6.46 6.34 5.07 -3.91%
P/EPS 198.43 48.29 34.66 117.76 140.44 261.89 108.03 10.65%
EY 0.50 2.07 2.89 0.85 0.71 0.38 0.93 -9.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 1.61 1.56 1.83 2.27 2.37 2.33 2.26 -5.49%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 23/11/22 23/11/21 18/11/20 19/11/19 14/11/18 22/11/17 -
Price 21.52 21.20 20.26 23.32 22.50 24.92 24.50 -
P/RPS 4.02 3.28 3.68 6.28 6.30 6.33 5.05 -3.72%
P/EPS 199.54 49.46 34.90 120.44 136.91 261.47 107.76 10.80%
EY 0.50 2.02 2.87 0.83 0.73 0.38 0.93 -9.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 1.62 1.60 1.84 2.32 2.31 2.32 2.25 -5.32%

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