[KLK] YoY TTM Result on 30-Jun-2017 [#3]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

15-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Sep-2017

Quarter

30-Jun-2017 [#3]

Profit Trend

QoQ- -11.0%

YoY- -18.91%

Quarter Report

3rd Quarterly Report 2017.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	15,394,951	15,922,460	19,373,306	20,383,215	15,894,932	12,496,048	10,766,633	6.13%
YoY %	-3.31%	-17.81%	-4.95%	28.24%	27.20%	16.06%	-	-
Horiz. %	142.99%	147.89%	179.94%	189.32%	147.63%	116.06%	100.00%	-
PBT	1,096,178	747,380	1,327,992	1,313,371	1,700,826	1,140,706	1,411,786	-4.12%
YoY %	46.67%	-43.72%	1.11%	-22.78%	49.10%	-19.20%	-	-
Horiz. %	77.64%	52.94%	94.06%	93.03%	120.47%	80.80%	100.00%	-
Tax	-283,548	-187,935	-361,619	-110,535	-244,207	-257,155	-283,478	0.00%
YoY %	-50.88%	48.03%	-227.15%	54.74%	5.04%	9.29%	-	-
Horiz. %	100.02%	66.30%	127.57%	38.99%	86.15%	90.71%	100.00%	-
NP	812,630	559,445	966,373	1,202,836	1,456,619	883,551	1,128,308	-5.31%
YoY %	45.26%	-42.11%	-19.66%	-17.42%	64.86%	-21.69%	-	-
Horiz. %	72.02%	49.58%	85.65%	106.61%	129.10%	78.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	738,807	543,986	893,952	1,138,063	1,403,422	854,376	1,078,958	-6.11%
YoY %	35.81%	-39.15%	-21.45%	-18.91%	64.26%	-20.81%	-	-
Horiz. %	68.47%	50.42%	82.85%	105.48%	130.07%	79.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.87%	25.15%	27.23%	8.42%	14.36%	22.54%	20.08%	-
YoY %	2.86%	-7.64%	223.40%	-41.36%	-36.29%	12.25%	-	-
Horiz. %	128.83%	125.25%	135.61%	41.93%	71.51%	112.25%	100.00%	-
Total Cost	14,582,321	15,363,015	18,406,933	19,180,379	14,438,313	11,612,497	9,638,325	7.13%
YoY %	-5.08%	-16.54%	-4.03%	32.84%	24.33%	20.48%	-	-
Horiz. %	151.30%	159.40%	190.98%	199.00%	149.80%	120.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,752,433	10,489,912	11,235,388	11,341,884	9,808,334	8,775,317	7,763,599	5.57%
YoY %	2.50%	-6.64%	-0.94%	15.64%	11.77%	13.03%	-	-
Horiz. %	138.50%	135.12%	144.72%	146.09%	126.34%	113.03%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	160,569	159,744	532,482	532,482	479,234	585,731	532,482	-18.09%
YoY %	0.52%	-70.00%	0.00%	11.11%	-18.18%	10.00%	-	-
Horiz. %	30.15%	30.00%	100.00%	100.00%	90.00%	110.00%	100.00%	-
Div Payout %	21.73%	29.37%	59.57%	46.79%	34.15%	68.56%	49.35%	-
YoY %	-26.01%	-50.70%	27.31%	37.01%	-50.19%	38.93%	-	-
Horiz. %	44.03%	59.51%	120.71%	94.81%	69.20%	138.93%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	10,752,433	10,489,912	11,235,388	11,341,884	9,808,334	8,775,317	7,763,599	5.57%
YoY %	2.50%	-6.64%	-0.94%	15.64%	11.77%	13.03%	-	-
Horiz. %	138.50%	135.12%	144.72%	146.09%	126.34%	113.03%	100.00%	-
NOSH	1,081,017	1,064,965	1,064,965	1,064,965	1,064,965	1,064,965	1,064,965	0.24%
YoY %	1.51%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.51%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	5.28%	3.51%	4.99%	5.90%	9.16%	7.07%	10.48%	-
YoY %	50.43%	-29.66%	-15.42%	-35.59%	29.56%	-32.54%	-	-
Horiz. %	50.38%	33.49%	47.61%	56.30%	87.40%	67.46%	100.00%	-
ROE	6.87%	5.19%	7.96%	10.03%	14.31%	9.74%	13.90%	-
YoY %	32.37%	-34.80%	-20.64%	-29.91%	46.92%	-29.93%	-	-
Horiz. %	49.42%	37.34%	57.27%	72.16%	102.95%	70.07%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	1,427.47	1,495.11	1,819.15	1,913.98	1,492.53	1,173.38	1,010.98	5.91%
YoY %	-4.52%	-17.81%	-4.95%	28.24%	27.20%	16.06%	-	-
Horiz. %	141.20%	147.89%	179.94%	189.32%	147.63%	116.06%	100.00%	-
EPS	68.50	51.08	83.94	106.86	131.78	80.23	101.31	-6.30%
YoY %	34.10%	-39.15%	-21.45%	-18.91%	64.25%	-20.81%	-	-
Horiz. %	67.61%	50.42%	82.85%	105.48%	130.08%	79.19%	100.00%	-
DPS	15.00	15.00	50.00	50.00	45.00	55.00	50.00	-18.16%
YoY %	0.00%	-70.00%	0.00%	11.11%	-18.18%	10.00%	-	-
Horiz. %	30.00%	30.00%	100.00%	100.00%	90.00%	110.00%	100.00%	-
NAPS	9.97	9.85	10.55	10.65	9.21	8.24	7.29	5.35%
YoY %	1.22%	-6.64%	-0.94%	15.64%	11.77%	13.03%	-	-
Horiz. %	136.76%	135.12%	144.72%	146.09%	126.34%	113.03%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,965
RPS	1,400.83	1,448.83	1,762.83	1,854.73	1,446.33	1,137.05	979.69	6.13%
YoY %	-3.31%	-17.81%	-4.95%	28.24%	27.20%	16.06%	-	-
Horiz. %	142.99%	147.89%	179.94%	189.32%	147.63%	116.06%	100.00%	-
EPS	67.23	49.50	81.34	103.56	127.70	77.74	98.18	-6.11%
YoY %	35.82%	-39.14%	-21.46%	-18.90%	64.27%	-20.82%	-	-
Horiz. %	68.48%	50.42%	82.85%	105.48%	130.07%	79.18%	100.00%	-
DPS	14.61	14.54	48.45	48.45	43.61	53.30	48.45	-18.09%
YoY %	0.48%	-69.99%	0.00%	11.10%	-18.18%	10.01%	-	-
Horiz. %	30.15%	30.01%	100.00%	100.00%	90.01%	110.01%	100.00%	-
NAPS	9.784	9.5451	10.2234	10.3203	8.9249	7.9849	7.0643	5.57%
YoY %	2.50%	-6.63%	-0.94%	15.63%	11.77%	13.03%	-	-
Horiz. %	138.50%	135.12%	144.72%	146.09%	126.34%	113.03%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	22.20	24.56	24.16	24.88	23.26	21.40	24.20	-
P/RPS	1.56	1.64	1.33	1.30	1.56	1.82	2.39	-6.85%
YoY %	-4.88%	23.31%	2.31%	-16.67%	-14.29%	-23.85%	-	-
Horiz. %	65.27%	68.62%	55.65%	54.39%	65.27%	76.15%	100.00%	-
P/EPS	32.41	48.08	28.78	23.28	17.65	26.67	23.89	5.20%
YoY %	-32.59%	67.06%	23.63%	31.90%	-33.82%	11.64%	-	-
Horiz. %	135.66%	201.26%	120.47%	97.45%	73.88%	111.64%	100.00%	-
EY	3.09	2.08	3.47	4.30	5.67	3.75	4.19	-4.94%
YoY %	48.56%	-40.06%	-19.30%	-24.16%	51.20%	-10.50%	-	-
Horiz. %	73.75%	49.64%	82.82%	102.63%	135.32%	89.50%	100.00%	-
DY	0.68	0.61	2.07	2.01	1.93	2.57	2.07	-16.91%
YoY %	11.48%	-70.53%	2.99%	4.15%	-24.90%	24.15%	-	-
Horiz. %	32.85%	29.47%	100.00%	97.10%	93.24%	124.15%	100.00%	-
P/NAPS	2.23	2.49	2.29	2.34	2.53	2.60	3.32	-6.41%
YoY %	-10.44%	8.73%	-2.14%	-7.51%	-2.69%	-21.69%	-	-
Horiz. %	67.17%	75.00%	68.98%	70.48%	76.20%	78.31%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	19/08/20	20/08/19	14/08/18	15/08/17	17/08/16	19/08/15	20/08/14	-
Price	22.60	23.82	24.86	24.68	23.22	20.22	23.86	-
P/RPS	1.58	1.59	1.37	1.29	1.56	1.72	2.36	-6.46%
YoY %	-0.63%	16.06%	6.20%	-17.31%	-9.30%	-27.12%	-	-
Horiz. %	66.95%	67.37%	58.05%	54.66%	66.10%	72.88%	100.00%	-
P/EPS	32.99	46.63	29.62	23.09	17.62	25.20	23.55	5.77%
YoY %	-29.25%	57.43%	28.28%	31.04%	-30.08%	7.01%	-	-
Horiz. %	140.08%	198.00%	125.77%	98.05%	74.82%	107.01%	100.00%	-
EY	3.03	2.14	3.38	4.33	5.68	3.97	4.25	-5.47%
YoY %	41.59%	-36.69%	-21.94%	-23.77%	43.07%	-6.59%	-	-
Horiz. %	71.29%	50.35%	79.53%	101.88%	133.65%	93.41%	100.00%	-
DY	0.66	0.63	2.01	2.03	1.94	2.72	2.10	-17.52%
YoY %	4.76%	-68.66%	-0.99%	4.64%	-28.68%	29.52%	-	-
Horiz. %	31.43%	30.00%	95.71%	96.67%	92.38%	129.52%	100.00%	-
P/NAPS	2.27	2.42	2.36	2.32	2.52	2.45	3.27	-5.89%
YoY %	-6.20%	2.54%	1.72%	-7.94%	2.86%	-25.08%	-	-
Horiz. %	69.42%	74.01%	72.17%	70.95%	77.06%	74.92%	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

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

HLIND

HONG LEONG INDUSTRIES BHD

499

MPI

MALAYSIAN PACIFIC INDUSTRIES

485

PTRANS

PERAK TRANSIT BERHAD

483

GENTING

GENTING BHD

206

YTLPOWR

YTL POWER INTERNATIONAL BHD

165

GENM

GENTING MALAYSIA BERHAD

156

VSTECS

VSTECS BERHAD

148

TOPGLOV

TOP GLOVE CORPORATION BHD

141

DUFU

DUFU TECHNOLOGY CORP. BHD

139

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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