[KLK] YoY TTM Result on 30-Jun-2016 [#3]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

17-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Sep-2016

Quarter

30-Jun-2016 [#3]

Profit Trend

QoQ- 0.47%

YoY- 64.26%

Quarter Report

3rd Quarterly Report 2016.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	15,922,460	19,373,306	20,383,215	15,894,932	12,496,048	10,766,633	9,152,153	9.66%
YoY %	-17.81%	-4.95%	28.24%	27.20%	16.06%	17.64%	-	-
Horiz. %	173.98%	211.68%	222.71%	173.67%	136.54%	117.64%	100.00%	-
PBT	747,380	1,327,992	1,313,371	1,700,826	1,140,706	1,411,786	1,339,830	-9.26%
YoY %	-43.72%	1.11%	-22.78%	49.10%	-19.20%	5.37%	-	-
Horiz. %	55.78%	99.12%	98.03%	126.94%	85.14%	105.37%	100.00%	-
Tax	-187,935	-361,619	-110,535	-244,207	-257,155	-283,478	-212,937	-2.05%
YoY %	48.03%	-227.15%	54.74%	5.04%	9.29%	-33.13%	-	-
Horiz. %	88.26%	169.82%	51.91%	114.69%	120.77%	133.13%	100.00%	-
NP	559,445	966,373	1,202,836	1,456,619	883,551	1,128,308	1,126,893	-11.01%
YoY %	-42.11%	-19.66%	-17.42%	64.86%	-21.69%	0.13%	-	-
Horiz. %	49.64%	85.76%	106.74%	129.26%	78.41%	100.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	543,986	893,952	1,138,063	1,403,422	854,376	1,078,958	1,082,004	-10.82%
YoY %	-39.15%	-21.45%	-18.91%	64.26%	-20.81%	-0.28%	-	-
Horiz. %	50.28%	82.62%	105.18%	129.71%	78.96%	99.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.15%	27.23%	8.42%	14.36%	22.54%	20.08%	15.89%	-
YoY %	-7.64%	223.40%	-41.36%	-36.29%	12.25%	26.37%	-	-
Horiz. %	158.28%	171.37%	52.99%	90.37%	141.85%	126.37%	100.00%	-
Total Cost	15,363,015	18,406,933	19,180,379	14,438,313	11,612,497	9,638,325	8,025,260	11.42%
YoY %	-16.54%	-4.03%	32.84%	24.33%	20.48%	20.10%	-	-
Horiz. %	191.43%	229.36%	239.00%	179.91%	144.70%	120.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,489,912	11,235,388	11,341,884	9,808,334	8,775,317	7,763,599	7,156,569	6.57%
YoY %	-6.64%	-0.94%	15.64%	11.77%	13.03%	8.48%	-	-
Horiz. %	146.58%	156.99%	158.48%	137.05%	122.62%	108.48%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	159,744	532,482	532,482	479,234	585,731	532,482	692,227	-21.67%
YoY %	-70.00%	0.00%	11.11%	-18.18%	10.00%	-23.08%	-	-
Horiz. %	23.08%	76.92%	76.92%	69.23%	84.62%	76.92%	100.00%	-
Div Payout %	29.37%	59.57%	46.79%	34.15%	68.56%	49.35%	63.98%	-
YoY %	-50.70%	27.31%	37.01%	-50.19%	38.93%	-22.87%	-	-
Horiz. %	45.90%	93.11%	73.13%	53.38%	107.16%	77.13%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	10,489,912	11,235,388	11,341,884	9,808,334	8,775,317	7,763,599	7,156,569	6.57%
YoY %	-6.64%	-0.94%	15.64%	11.77%	13.03%	8.48%	-	-
Horiz. %	146.58%	156.99%	158.48%	137.05%	122.62%	108.48%	100.00%	-
NOSH	1,064,965	1,064,965	1,064,965	1,064,965	1,064,965	1,064,965	1,064,965	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	3.51%	4.99%	5.90%	9.16%	7.07%	10.48%	12.31%	-
YoY %	-29.66%	-15.42%	-35.59%	29.56%	-32.54%	-14.87%	-	-
Horiz. %	28.51%	40.54%	47.93%	74.41%	57.43%	85.13%	100.00%	-
ROE	5.19%	7.96%	10.03%	14.31%	9.74%	13.90%	15.12%	-
YoY %	-34.80%	-20.64%	-29.91%	46.92%	-29.93%	-8.07%	-	-
Horiz. %	34.33%	52.65%	66.34%	94.64%	64.42%	91.93%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	1,495.11	1,819.15	1,913.98	1,492.53	1,173.38	1,010.98	859.38	9.66%
YoY %	-17.81%	-4.95%	28.24%	27.20%	16.06%	17.64%	-	-
Horiz. %	173.98%	211.68%	222.72%	173.68%	136.54%	117.64%	100.00%	-
EPS	51.08	83.94	106.86	131.78	80.23	101.31	101.60	-10.82%
YoY %	-39.15%	-21.45%	-18.91%	64.25%	-20.81%	-0.29%	-	-
Horiz. %	50.28%	82.62%	105.18%	129.70%	78.97%	99.71%	100.00%	-
DPS	15.00	50.00	50.00	45.00	55.00	50.00	65.00	-21.67%
YoY %	-70.00%	0.00%	11.11%	-18.18%	10.00%	-23.08%	-	-
Horiz. %	23.08%	76.92%	76.92%	69.23%	84.62%	76.92%	100.00%	-
NAPS	9.85	10.55	10.65	9.21	8.24	7.29	6.72	6.57%
YoY %	-6.64%	-0.94%	15.64%	11.77%	13.03%	8.48%	-	-
Horiz. %	146.58%	156.99%	158.48%	137.05%	122.62%	108.48%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,965
RPS	1,448.83	1,762.83	1,854.73	1,446.33	1,137.05	979.69	832.78	9.66%
YoY %	-17.81%	-4.95%	28.24%	27.20%	16.06%	17.64%	-	-
Horiz. %	173.98%	211.68%	222.72%	173.67%	136.54%	117.64%	100.00%	-
EPS	49.50	81.34	103.56	127.70	77.74	98.18	98.45	-10.82%
YoY %	-39.14%	-21.46%	-18.90%	64.27%	-20.82%	-0.27%	-	-
Horiz. %	50.28%	82.62%	105.19%	129.71%	78.96%	99.73%	100.00%	-
DPS	14.54	48.45	48.45	43.61	53.30	48.45	62.99	-21.66%
YoY %	-69.99%	0.00%	11.10%	-18.18%	10.01%	-23.08%	-	-
Horiz. %	23.08%	76.92%	76.92%	69.23%	84.62%	76.92%	100.00%	-
NAPS	9.5451	10.2234	10.3203	8.9249	7.9849	7.0643	6.512	6.57%
YoY %	-6.63%	-0.94%	15.63%	11.77%	13.03%	8.48%	-	-
Horiz. %	146.58%	156.99%	158.48%	137.05%	122.62%	108.48%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	24.56	24.16	24.88	23.26	21.40	24.20	21.72	-
P/RPS	1.64	1.33	1.30	1.56	1.82	2.39	2.53	-6.96%
YoY %	23.31%	2.31%	-16.67%	-14.29%	-23.85%	-5.53%	-	-
Horiz. %	64.82%	52.57%	51.38%	61.66%	71.94%	94.47%	100.00%	-
P/EPS	48.08	28.78	23.28	17.65	26.67	23.89	21.38	14.45%
YoY %	67.06%	23.63%	31.90%	-33.82%	11.64%	11.74%	-	-
Horiz. %	224.88%	134.61%	108.89%	82.55%	124.74%	111.74%	100.00%	-
EY	2.08	3.47	4.30	5.67	3.75	4.19	4.68	-12.63%
YoY %	-40.06%	-19.30%	-24.16%	51.20%	-10.50%	-10.47%	-	-
Horiz. %	44.44%	74.15%	91.88%	121.15%	80.13%	89.53%	100.00%	-
DY	0.61	2.07	2.01	1.93	2.57	2.07	2.99	-23.26%
YoY %	-70.53%	2.99%	4.15%	-24.90%	24.15%	-30.77%	-	-
Horiz. %	20.40%	69.23%	67.22%	64.55%	85.95%	69.23%	100.00%	-
P/NAPS	2.49	2.29	2.34	2.53	2.60	3.32	3.23	-4.24%
YoY %	8.73%	-2.14%	-7.51%	-2.69%	-21.69%	2.79%	-	-
Horiz. %	77.09%	70.90%	72.45%	78.33%	80.50%	102.79%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	20/08/19	14/08/18	15/08/17	17/08/16	19/08/15	20/08/14	20/08/13	-
Price	23.82	24.86	24.68	23.22	20.22	23.86	21.24	-
P/RPS	1.59	1.37	1.29	1.56	1.72	2.36	2.47	-7.07%
YoY %	16.06%	6.20%	-17.31%	-9.30%	-27.12%	-4.45%	-	-
Horiz. %	64.37%	55.47%	52.23%	63.16%	69.64%	95.55%	100.00%	-
P/EPS	46.63	29.62	23.09	17.62	25.20	23.55	20.91	14.29%
YoY %	57.43%	28.28%	31.04%	-30.08%	7.01%	12.63%	-	-
Horiz. %	223.00%	141.65%	110.43%	84.27%	120.52%	112.63%	100.00%	-
EY	2.14	3.38	4.33	5.68	3.97	4.25	4.78	-12.53%
YoY %	-36.69%	-21.94%	-23.77%	43.07%	-6.59%	-11.09%	-	-
Horiz. %	44.77%	70.71%	90.59%	118.83%	83.05%	88.91%	100.00%	-
DY	0.63	2.01	2.03	1.94	2.72	2.10	3.06	-23.14%
YoY %	-68.66%	-0.99%	4.64%	-28.68%	29.52%	-31.37%	-	-
Horiz. %	20.59%	65.69%	66.34%	63.40%	88.89%	68.63%	100.00%	-
P/NAPS	2.42	2.36	2.32	2.52	2.45	3.27	3.16	-4.34%
YoY %	2.54%	1.72%	-7.94%	2.86%	-25.08%	3.48%	-	-
Horiz. %	76.58%	74.68%	73.42%	79.75%	77.53%	103.48%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: SMART ASIA CHEMICAL BHD

MQ Trader

MQ Trading Signals

2024-05-10 09:30:00

ADX

30 Mins

SELL

2024-05-10 09:30:00

EMA 5

10 Mins

SELL

2024-05-10 09:30:00

EMA 5

5 Mins

SELL

2024-05-10 09:25:00

ADX

5 Mins

SELL

2024-05-10 09:25:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

339

MPI

MALAYSIAN PACIFIC INDUSTRIES

333

PTRANS

PERAK TRANSIT BERHAD

329

HLIND

HONG LEONG INDUSTRIES BHD

328

VSTECS

VSTECS BERHAD

319

YTLPOWR

YTL POWER INTERNATIONAL BHD

278

SNS

SNS NETWORK TECHNOLOGY BERHAD

220

PBBANK

PUBLIC BANK BHD

214

INARI

INARI AMERTRON BERHAD

212

Daily Stocks

HSI-CXG

0.20

+0.035

181,957,700

HSI-HUT

0.15

-0.04

111,966,800

MRCB

0.71

+0.02

68,390,300

PMHLDG

0.285

-0.01

63,886,400

TOPGLOV

0.945

+0.03

59,566,600

ICONIC

0.12

0.00

57,131,400

AHB

0.16

+0.015

53,608,100

MYEG

0.985

0.00

46,569,900

SNS

0.50

-0.03

46,062,900

ICONIC-WA

0.045

0.00

45,879,800

More active Stocks

SBAGAN

5.61

+0.64

435,200

KLUANG

5.30

+0.49

130,800

KUCHAI

2.15

+0.32

1,139,100

NESTLE

128.80

+0.30

2,900

KOBAY

2.15

+0.22

6,321,200

HSI-CVK

1.42

+0.21

100

MCEHLDG

1.91

+0.20

6,025,900

MCEHLDG-WA

1.25

+0.16

1,740,700

SAM

5.53

+0.16

500,400

HSI-CVY

0.76

+0.16

75,000

More gainer Stocks

DLADY

32.48

-0.90

68,700

HEIM

23.60

-0.30

25,800

PPB

15.58

-0.22

199,000

AJI

19.08

-0.20

226,400

PETGAS

18.06

-0.20

43,200

HSI-HS6

0.385

-0.18

247,700

KLK

22.74

-0.18

92,800

HSI-HUY

0.715

-0.155

21,300

MPI

30.86

-0.14

42,900

NSOP

3.76

-0.14

1,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More