[KLK] YoY TTM Result on 30-Jun-2023 [#3]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

24-Aug-2023

Admission Sponsor

Sponsor

Financial Year

30-Sep-2023

Quarter

30-Jun-2023 [#3]

Profit Trend

QoQ- -28.66%

YoY- -49.35%

Quarter Report

3rd Quarterly Report FY2023.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	24,846,980	26,107,303	17,984,671	15,394,951	15,922,460	19,373,306	20,383,215	3.35%
YoY %	-4.83%	45.16%	16.82%	-3.31%	-17.81%	-4.95%	-	-
Horiz. %	121.90%	128.08%	88.23%	75.53%	78.12%	95.05%	100.00%	-
PBT	1,696,798	3,372,042	2,432,761	1,096,178	747,380	1,327,992	1,313,371	4.35%
YoY %	-49.68%	38.61%	121.93%	46.67%	-43.72%	1.11%	-	-
Horiz. %	129.19%	256.75%	185.23%	83.46%	56.91%	101.11%	100.00%	-
Tax	-336,783	-776,139	-437,065	-283,548	-187,935	-361,619	-110,535	20.39%
YoY %	56.61%	-77.58%	-54.14%	-50.88%	48.03%	-227.15%	-	-
Horiz. %	304.68%	702.17%	395.41%	256.52%	170.02%	327.15%	100.00%	-
NP	1,360,015	2,595,903	1,995,696	812,630	559,445	966,373	1,202,836	2.06%
YoY %	-47.61%	30.08%	145.58%	45.26%	-42.11%	-19.66%	-	-
Horiz. %	113.07%	215.82%	165.92%	67.56%	46.51%	80.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,180,081	2,329,960	1,840,600	738,807	543,986	893,952	1,138,063	0.60%
YoY %	-49.35%	26.59%	149.13%	35.81%	-39.15%	-21.45%	-	-
Horiz. %	103.69%	204.73%	161.73%	64.92%	47.80%	78.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.85%	23.02%	17.97%	25.87%	25.15%	27.23%	8.42%	-
YoY %	-13.77%	28.10%	-30.54%	2.86%	-7.64%	223.40%	-	-
Horiz. %	235.75%	273.40%	213.42%	307.24%	298.69%	323.40%	100.00%	-
Total Cost	23,486,965	23,511,400	15,988,975	14,582,321	15,363,015	18,406,933	19,180,379	3.43%
YoY %	-0.10%	47.05%	9.65%	-5.08%	-16.54%	-4.03%	-	-
Horiz. %	122.45%	122.58%	83.36%	76.03%	80.10%	95.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,461,826	13,509,295	12,047,315	10,752,433	10,489,912	11,235,388	11,341,884	4.13%
YoY %	7.05%	12.14%	12.04%	2.50%	-6.64%	-0.94%	-	-
Horiz. %	127.51%	119.11%	106.22%	94.80%	92.49%	99.06%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	215,667	215,604	215,705	160,569	159,744	532,482	532,482	-13.97%
YoY %	0.03%	-0.05%	34.34%	0.52%	-70.00%	0.00%	-	-
Horiz. %	40.50%	40.49%	40.51%	30.15%	30.00%	100.00%	100.00%	-
Div Payout %	18.28%	9.25%	11.72%	21.73%	29.37%	59.57%	46.79%	-
YoY %	97.62%	-21.08%	-46.07%	-26.01%	-50.70%	27.31%	-	-
Horiz. %	39.07%	19.77%	25.05%	46.44%	62.77%	127.31%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	14,461,826	13,509,295	12,047,315	10,752,433	10,489,912	11,235,388	11,341,884	4.13%
YoY %	7.05%	12.14%	12.04%	2.50%	-6.64%	-0.94%	-	-
Horiz. %	127.51%	119.11%	106.22%	94.80%	92.49%	99.06%	100.00%	-
NOSH	1,081,017	1,081,017	1,081,017	1,081,017	1,064,965	1,064,965	1,064,965	0.24%
YoY %	0.00%	0.00%	0.00%	1.51%	0.00%	0.00%	-	-
Horiz. %	101.51%	101.51%	101.51%	101.51%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	5.47%	9.94%	11.10%	5.28%	3.51%	4.99%	5.90%	-
YoY %	-44.97%	-10.45%	110.23%	50.43%	-29.66%	-15.42%	-	-
Horiz. %	92.71%	168.47%	188.14%	89.49%	59.49%	84.58%	100.00%	-
ROE	8.16%	17.25%	15.28%	6.87%	5.19%	7.96%	10.03%	-
YoY %	-52.70%	12.89%	122.42%	32.37%	-34.80%	-20.64%	-	-
Horiz. %	81.36%	171.98%	152.34%	68.49%	51.74%	79.36%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	2,303.98	2,421.48	1,667.50	1,427.47	1,495.11	1,819.15	1,913.98	3.13%
YoY %	-4.85%	45.22%	16.82%	-4.52%	-17.81%	-4.95%	-	-
Horiz. %	120.38%	126.52%	87.12%	74.58%	78.12%	95.05%	100.00%	-
EPS	109.43	216.11	170.66	68.50	51.08	83.94	106.86	0.39%
YoY %	-49.36%	26.63%	149.14%	34.10%	-39.15%	-21.45%	-	-
Horiz. %	102.41%	202.24%	159.70%	64.10%	47.80%	78.55%	100.00%	-
DPS	20.00	20.00	20.00	15.00	15.00	50.00	50.00	-14.15%
YoY %	0.00%	0.00%	33.33%	0.00%	-70.00%	0.00%	-	-
Horiz. %	40.00%	40.00%	40.00%	30.00%	30.00%	100.00%	100.00%	-
NAPS	13.41	12.53	11.17	9.97	9.85	10.55	10.65	3.91%
YoY %	7.02%	12.18%	12.04%	1.22%	-6.64%	-0.94%	-	-
Horiz. %	125.92%	117.65%	104.88%	93.62%	92.49%	99.06%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,081,017
RPS	2,260.90	2,375.58	1,636.48	1,400.83	1,448.83	1,762.83	1,854.73	3.35%
YoY %	-4.83%	45.16%	16.82%	-3.31%	-17.81%	-4.95%	-	-
Horiz. %	121.90%	128.08%	88.23%	75.53%	78.12%	95.05%	100.00%	-
EPS	107.38	212.01	167.48	67.23	49.50	81.34	103.56	0.60%
YoY %	-49.35%	26.59%	149.11%	35.82%	-39.14%	-21.46%	-	-
Horiz. %	103.69%	204.72%	161.72%	64.92%	47.80%	78.54%	100.00%	-
DPS	19.62	19.62	19.63	14.61	14.54	48.45	48.45	-13.98%
YoY %	0.00%	-0.05%	34.36%	0.48%	-69.99%	0.00%	-	-
Horiz. %	40.50%	40.50%	40.52%	30.15%	30.01%	100.00%	100.00%	-
NAPS	13.1592	12.2925	10.9622	9.784	9.5451	10.2234	10.3203	4.13%
YoY %	7.05%	12.14%	12.04%	2.50%	-6.63%	-0.94%	-	-
Horiz. %	127.51%	119.11%	106.22%	94.80%	92.49%	99.06%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	21.96	21.94	20.36	22.20	24.56	24.16	24.88	-
P/RPS	0.95	0.91	1.22	1.56	1.64	1.33	1.30	-5.09%
YoY %	4.40%	-25.41%	-21.79%	-4.88%	23.31%	2.31%	-	-
Horiz. %	73.08%	70.00%	93.85%	120.00%	126.15%	102.31%	100.00%	-
P/EPS	20.07	10.15	11.93	32.41	48.08	28.78	23.28	-2.44%
YoY %	97.73%	-14.92%	-63.19%	-32.59%	67.06%	23.63%	-	-
Horiz. %	86.21%	43.60%	51.25%	139.22%	206.53%	123.63%	100.00%	-
EY	4.98	9.85	8.38	3.09	2.08	3.47	4.30	2.47%
YoY %	-49.44%	17.54%	171.20%	48.56%	-40.06%	-19.30%	-	-
Horiz. %	115.81%	229.07%	194.88%	71.86%	48.37%	80.70%	100.00%	-
DY	0.91	0.91	0.98	0.68	0.61	2.07	2.01	-12.36%
YoY %	0.00%	-7.14%	44.12%	11.48%	-70.53%	2.99%	-	-
Horiz. %	45.27%	45.27%	48.76%	33.83%	30.35%	102.99%	100.00%	-
P/NAPS	1.64	1.75	1.82	2.23	2.49	2.29	2.34	-5.74%
YoY %	-6.29%	-3.85%	-18.39%	-10.44%	8.73%	-2.14%	-	-
Horiz. %	70.09%	74.79%	77.78%	95.30%	106.41%	97.86%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	17/08/22	18/08/21	19/08/20	20/08/19	14/08/18	15/08/17	-
Price	22.40	23.00	19.88	22.60	23.82	24.86	24.68	-
P/RPS	0.97	0.95	1.19	1.58	1.59	1.37	1.29	-4.63%
YoY %	2.11%	-20.17%	-24.68%	-0.63%	16.06%	6.20%	-	-
Horiz. %	75.19%	73.64%	92.25%	122.48%	123.26%	106.20%	100.00%	-
P/EPS	20.47	10.64	11.65	32.99	46.63	29.62	23.09	-1.98%
YoY %	92.39%	-8.67%	-64.69%	-29.25%	57.43%	28.28%	-	-
Horiz. %	88.65%	46.08%	50.45%	142.88%	201.95%	128.28%	100.00%	-
EY	4.89	9.40	8.58	3.03	2.14	3.38	4.33	2.04%
YoY %	-47.98%	9.56%	183.17%	41.59%	-36.69%	-21.94%	-	-
Horiz. %	112.93%	217.09%	198.15%	69.98%	49.42%	78.06%	100.00%	-
DY	0.89	0.87	1.01	0.66	0.63	2.01	2.03	-12.83%
YoY %	2.30%	-13.86%	53.03%	4.76%	-68.66%	-0.99%	-	-
Horiz. %	43.84%	42.86%	49.75%	32.51%	31.03%	99.01%	100.00%	-
P/NAPS	1.67	1.84	1.78	2.27	2.42	2.36	2.32	-5.32%
YoY %	-9.24%	3.37%	-21.59%	-6.20%	2.54%	1.72%	-	-
Horiz. %	71.98%	79.31%	76.72%	97.84%	104.31%	101.72%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:40:00

EMA 5

10 Mins

BUY

2024-05-16 16:30:00

EMA 5

30 Mins

BUY

2024-05-16 16:25:00

EMA 5

5 Mins

BUY

2024-05-16 15:35:00

EMA 5

5 Mins

SELL

2024-05-16 15:30:00

EMA 5

30 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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

807

HARTA

HARTALEGA HOLDINGS BHD

565

MPI

MALAYSIAN PACIFIC INDUSTRIES

466

HLIND

HONG LEONG INDUSTRIES BHD

462

PTRANS

PERAK TRANSIT BERHAD

436

YTLPOWR

YTL POWER INTERNATIONAL BHD

431

MYEG

MY E.G. SERVICES BHD

412

MBSB

MALAYSIA BUILDING SOCIETY BHD

399

GENTING

GENTING BHD

317

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

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