[KLK] YoY Quarter Result on 31-Mar-2017 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- -19.71%
YoY- 71.82%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 3,803,983 3,941,919 4,685,251 5,470,921 3,702,559 3,065,093 2,934,043 4.41%
PBT 102,570 196,056 288,942 395,561 242,881 296,510 424,427 -21.06%
Tax -79,450 -42,597 -80,557 -92,454 -55,512 -69,364 -87,299 -1.55%
NP 23,120 153,459 208,385 303,107 187,369 227,146 337,128 -35.99%
-
NP to SH 27,892 142,955 189,273 289,569 168,532 222,539 314,605 -33.19%
-
Tax Rate 77.46% 21.73% 27.88% 23.37% 22.86% 23.39% 20.57% -
Total Cost 3,780,863 3,788,460 4,476,866 5,167,814 3,515,190 2,837,947 2,596,915 6.45%
-
Net Worth 10,190,779 10,628,357 11,075,642 11,448,381 9,808,334 8,381,279 8,029,841 4.04%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 160,569 159,744 159,744 159,744 159,744 159,744 159,744 0.08%
Div Payout % 575.68% 111.74% 84.40% 55.17% 94.79% 71.78% 50.78% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 10,190,779 10,628,357 11,075,642 11,448,381 9,808,334 8,381,279 8,029,841 4.04%
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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 0.61% 3.89% 4.45% 5.54% 5.06% 7.41% 11.49% -
ROE 0.27% 1.35% 1.71% 2.53% 1.72% 2.66% 3.92% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 355.36 370.15 439.94 513.72 347.67 287.81 275.51 4.32%
EPS 2.60 13.40 17.80 27.20 15.80 20.90 29.50 -33.26%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 9.52 9.98 10.40 10.75 9.21 7.87 7.54 3.95%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 337.33 349.56 415.48 485.15 328.34 271.81 260.19 4.41%
EPS 2.47 12.68 16.78 25.68 14.95 19.73 27.90 -33.21%
DPS 14.24 14.17 14.17 14.17 14.17 14.17 14.17 0.08%
NAPS 9.0371 9.4251 9.8217 10.1523 8.6979 7.4324 7.1208 4.04%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 20.76 24.80 25.58 24.68 24.00 22.78 24.20 -
P/RPS 5.84 6.70 5.81 4.80 6.90 7.91 8.78 -6.56%
P/EPS 796.74 184.75 143.93 90.77 151.66 109.01 81.92 46.05%
EY 0.13 0.54 0.69 1.10 0.66 0.92 1.22 -31.12%
DY 0.72 0.60 0.59 0.61 0.63 0.66 0.62 2.52%
P/NAPS 2.18 2.48 2.46 2.30 2.61 2.89 3.21 -6.24%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/05/20 15/05/19 16/05/18 22/05/17 16/05/16 20/05/15 21/05/14 -
Price 21.84 24.40 25.40 24.84 23.10 22.40 24.70 -
P/RPS 6.15 6.59 5.77 4.84 6.64 7.78 8.97 -6.09%
P/EPS 838.19 181.77 142.92 91.36 145.97 107.20 83.61 46.78%
EY 0.12 0.55 0.70 1.09 0.69 0.93 1.20 -31.84%
DY 0.69 0.61 0.59 0.60 0.65 0.67 0.61 2.07%
P/NAPS 2.29 2.44 2.44 2.31 2.51 2.85 3.28 -5.80%

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