[KLK] YoY Quarter Result on 31-Dec-2019 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
17-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- -4.47%
YoY- -33.36%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 6,707,722 6,828,868 4,299,793 4,077,408 4,085,162 5,192,541 5,496,149 3.37%
PBT 595,378 955,102 493,882 259,759 336,381 441,504 472,411 3.92%
Tax -112,559 -277,549 -86,175 -68,746 -64,770 -98,950 -96,323 2.62%
NP 482,819 677,553 407,707 191,013 271,611 342,554 376,088 4.24%
-
NP to SH 443,039 599,324 357,408 167,199 250,916 320,627 360,676 3.48%
-
Tax Rate 18.91% 29.06% 17.45% 26.47% 19.25% 22.41% 20.39% -
Total Cost 6,224,903 6,151,315 3,892,086 3,886,395 3,813,551 4,849,987 5,120,061 3.30%
-
Net Worth 13,617,111 12,384,921 10,903,420 10,213,021 10,766,802 11,576,176 11,160,839 3.36%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 13,617,111 12,384,921 10,903,420 10,213,021 10,766,802 11,576,176 11,160,839 3.36%
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
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 7.20% 9.92% 9.48% 4.68% 6.65% 6.60% 6.84% -
ROE 3.25% 4.84% 3.28% 1.64% 2.33% 2.77% 3.23% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 622.15 633.54 398.69 382.87 383.60 487.58 516.09 3.16%
EPS 41.10 55.60 33.10 15.70 23.60 30.10 33.90 3.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.63 11.49 10.11 9.59 10.11 10.87 10.48 3.15%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 610.36 621.38 391.25 371.02 371.72 472.48 500.11 3.37%
EPS 40.31 54.53 32.52 15.21 22.83 29.17 32.82 3.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.3906 11.2694 9.9213 9.2931 9.797 10.5335 10.1556 3.36%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 22.36 21.78 23.68 24.80 24.72 25.00 24.00 -
P/RPS 3.59 3.44 5.94 6.48 6.44 5.13 4.65 -4.21%
P/EPS 54.41 39.17 71.45 157.96 104.92 83.04 70.86 -4.30%
EY 1.84 2.55 1.40 0.63 0.95 1.20 1.41 4.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.90 2.34 2.59 2.45 2.30 2.29 -4.20%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 16/02/22 17/02/21 17/02/20 18/02/19 12/02/18 14/02/17 -
Price 21.32 25.60 22.76 23.74 24.74 25.24 25.10 -
P/RPS 3.43 4.04 5.71 6.20 6.45 5.18 4.86 -5.64%
P/EPS 51.88 46.04 68.68 151.21 105.00 83.83 74.11 -5.76%
EY 1.93 2.17 1.46 0.66 0.95 1.19 1.35 6.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.23 2.25 2.48 2.45 2.32 2.40 -5.67%

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