[KLK] YoY TTM Result on 31-Mar-2018 [#2]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

16-May-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

31-Mar-2018 [#2]

Profit Trend

QoQ- -10.39%

YoY- -32.37%

Quarter Report

2nd Quarterly Report 2018.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	16,523,070	15,388,197	16,549,789	19,914,758	19,432,520	15,510,765	11,881,364	5.64%
YoY %	7.37%	-7.02%	-16.90%	2.48%	25.28%	30.55%	-	-
Horiz. %	139.07%	129.52%	139.29%	167.61%	163.55%	130.55%	100.00%	-
PBT	1,966,556	653,820	919,371	1,312,679	1,426,282	1,697,723	1,106,396	10.05%
YoY %	200.78%	-28.88%	-29.96%	-7.96%	-15.99%	53.45%	-	-
Horiz. %	177.74%	59.09%	83.10%	118.64%	128.91%	153.45%	100.00%	-
Tax	-395,883	-214,024	-241,136	-374,059	-81,572	-250,562	-258,788	7.33%
YoY %	-84.97%	11.24%	35.54%	-358.56%	67.44%	3.18%	-	-
Horiz. %	152.98%	82.70%	93.18%	144.54%	31.52%	96.82%	100.00%	-
NP	1,570,673	439,796	678,235	938,620	1,344,710	1,447,161	847,608	10.81%
YoY %	257.14%	-35.16%	-27.74%	-30.20%	-7.08%	70.73%	-	-
Horiz. %	185.31%	51.89%	80.02%	110.74%	158.65%	170.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,425,360	418,725	637,299	864,785	1,278,694	1,396,914	821,156	9.61%
YoY %	240.40%	-34.30%	-26.31%	-32.37%	-8.46%	70.12%	-	-
Horiz. %	173.58%	50.99%	77.61%	105.31%	155.72%	170.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.13%	32.73%	26.23%	28.50%	5.72%	14.76%	23.39%	-
YoY %	-38.50%	24.78%	-7.96%	398.25%	-61.25%	-36.90%	-	-
Horiz. %	86.06%	139.93%	112.14%	121.85%	24.45%	63.10%	100.00%	-
Total Cost	14,952,397	14,948,401	15,871,554	18,976,138	18,087,810	14,063,604	11,033,756	5.19%
YoY %	0.03%	-5.82%	-16.36%	4.91%	28.61%	27.46%	-	-
Horiz. %	135.52%	135.48%	143.85%	171.98%	163.93%	127.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,421,586	10,190,779	10,628,357	11,075,642	11,448,381	9,808,334	8,381,279	5.28%
YoY %	12.08%	-4.12%	-4.04%	-3.26%	16.72%	17.03%	-	-
Horiz. %	136.27%	121.59%	126.81%	132.15%	136.59%	117.03%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	215,705	160,569	159,744	532,482	532,482	479,234	585,731	-15.32%
YoY %	34.34%	0.52%	-70.00%	0.00%	11.11%	-18.18%	-	-
Horiz. %	36.83%	27.41%	27.27%	90.91%	90.91%	81.82%	100.00%	-
Div Payout %	15.13%	38.35%	25.07%	61.57%	41.64%	34.31%	71.33%	-
YoY %	-60.55%	52.97%	-59.28%	47.86%	21.36%	-51.90%	-	-
Horiz. %	21.21%	53.76%	35.15%	86.32%	58.38%	48.10%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	11,421,586	10,190,779	10,628,357	11,075,642	11,448,381	9,808,334	8,381,279	5.28%
YoY %	12.08%	-4.12%	-4.04%	-3.26%	16.72%	17.03%	-	-
Horiz. %	136.27%	121.59%	126.81%	132.15%	136.59%	117.03%	100.00%	-
NOSH	1,081,017	1,081,017	1,064,965	1,064,965	1,064,965	1,064,965	1,064,965	0.24%
YoY %	0.00%	1.51%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.51%	101.51%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	9.51%	2.86%	4.10%	4.71%	6.92%	9.33%	7.13%	-
YoY %	232.52%	-30.24%	-12.95%	-31.94%	-25.83%	30.86%	-	-
Horiz. %	133.38%	40.11%	57.50%	66.06%	97.05%	130.86%	100.00%	-
ROE	12.48%	4.11%	6.00%	7.81%	11.17%	14.24%	9.80%	-
YoY %	203.65%	-31.50%	-23.18%	-30.08%	-21.56%	45.31%	-	-
Horiz. %	127.35%	41.94%	61.22%	79.69%	113.98%	145.31%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	1,532.01	1,437.53	1,554.02	1,869.99	1,824.71	1,456.46	1,115.66	5.42%
YoY %	6.57%	-7.50%	-16.90%	2.48%	25.28%	30.55%	-	-
Horiz. %	137.32%	128.85%	139.29%	167.61%	163.55%	130.55%	100.00%	-
EPS	132.16	39.12	59.84	81.20	120.07	131.17	77.11	9.38%
YoY %	237.83%	-34.63%	-26.31%	-32.37%	-8.46%	70.11%	-	-
Horiz. %	171.39%	50.73%	77.60%	105.30%	155.71%	170.11%	100.00%	-
DPS	20.00	15.00	15.00	50.00	50.00	45.00	55.00	-15.50%
YoY %	33.33%	0.00%	-70.00%	0.00%	11.11%	-18.18%	-	-
Horiz. %	36.36%	27.27%	27.27%	90.91%	90.91%	81.82%	100.00%	-
NAPS	10.59	9.52	9.98	10.40	10.75	9.21	7.87	5.06%
YoY %	11.24%	-4.61%	-4.04%	-3.26%	16.72%	17.03%	-	-
Horiz. %	134.56%	120.97%	126.81%	132.15%	136.59%	117.03%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,965
RPS	1,465.24	1,364.61	1,467.61	1,766.01	1,723.25	1,375.47	1,053.62	5.64%
YoY %	7.37%	-7.02%	-16.90%	2.48%	25.28%	30.55%	-	-
Horiz. %	139.07%	129.52%	139.29%	167.61%	163.56%	130.55%	100.00%	-
EPS	126.40	37.13	56.51	76.69	113.39	123.88	72.82	9.61%
YoY %	240.43%	-34.29%	-26.31%	-32.37%	-8.47%	70.12%	-	-
Horiz. %	173.58%	50.99%	77.60%	105.31%	155.71%	170.12%	100.00%	-
DPS	19.13	14.24	14.17	47.22	47.22	42.50	51.94	-15.32%
YoY %	34.34%	0.49%	-69.99%	0.00%	11.11%	-18.17%	-	-
Horiz. %	36.83%	27.42%	27.28%	90.91%	90.91%	81.83%	100.00%	-
NAPS	10.1285	9.0371	9.4251	9.8217	10.1523	8.6979	7.4324	5.28%
YoY %	12.08%	-4.12%	-4.04%	-3.26%	16.72%	17.03%	-	-
Horiz. %	136.27%	121.59%	126.81%	132.15%	136.60%	117.03%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	22.94	20.76	24.80	25.58	24.68	24.00	22.78	-
P/RPS	1.50	1.44	1.60	1.37	1.35	1.65	2.04	-4.99%
YoY %	4.17%	-10.00%	16.79%	1.48%	-18.18%	-19.12%	-	-
Horiz. %	73.53%	70.59%	78.43%	67.16%	66.18%	80.88%	100.00%	-
P/EPS	17.36	53.07	41.44	31.50	20.55	18.30	29.54	-8.47%
YoY %	-67.29%	28.06%	31.56%	53.28%	12.30%	-38.05%	-	-
Horiz. %	58.77%	179.65%	140.28%	106.64%	69.57%	61.95%	100.00%	-
EY	5.76	1.88	2.41	3.17	4.87	5.47	3.38	9.28%
YoY %	206.38%	-21.99%	-23.97%	-34.91%	-10.97%	61.83%	-	-
Horiz. %	170.41%	55.62%	71.30%	93.79%	144.08%	161.83%	100.00%	-
DY	0.87	0.72	0.60	1.95	2.03	1.87	2.41	-15.60%
YoY %	20.83%	20.00%	-69.23%	-3.94%	8.56%	-22.41%	-	-
Horiz. %	36.10%	29.88%	24.90%	80.91%	84.23%	77.59%	100.00%	-
P/NAPS	2.17	2.18	2.48	2.46	2.30	2.61	2.89	-4.65%
YoY %	-0.46%	-12.10%	0.81%	6.96%	-11.88%	-9.69%	-	-
Horiz. %	75.09%	75.43%	85.81%	85.12%	79.58%	90.31%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	19/05/21	27/05/20	15/05/19	16/05/18	22/05/17	16/05/16	20/05/15	-
Price	22.02	21.84	24.40	25.40	24.84	23.10	22.40	-
P/RPS	1.44	1.52	1.57	1.36	1.36	1.59	2.01	-5.40%
YoY %	-5.26%	-3.18%	15.44%	0.00%	-14.47%	-20.90%	-	-
Horiz. %	71.64%	75.62%	78.11%	67.66%	67.66%	79.10%	100.00%	-
P/EPS	16.66	55.83	40.77	31.28	20.69	17.61	29.05	-8.84%
YoY %	-70.16%	36.94%	30.34%	51.18%	17.49%	-39.38%	-	-
Horiz. %	57.35%	192.19%	140.34%	107.68%	71.22%	60.62%	100.00%	-
EY	6.00	1.79	2.45	3.20	4.83	5.68	3.44	9.70%
YoY %	235.20%	-26.94%	-23.44%	-33.75%	-14.96%	65.12%	-	-
Horiz. %	174.42%	52.03%	71.22%	93.02%	140.41%	165.12%	100.00%	-
DY	0.91	0.69	0.61	1.97	2.01	1.95	2.46	-15.26%
YoY %	31.88%	13.11%	-69.04%	-1.99%	3.08%	-20.73%	-	-
Horiz. %	36.99%	28.05%	24.80%	80.08%	81.71%	79.27%	100.00%	-
P/NAPS	2.08	2.29	2.44	2.44	2.31	2.51	2.85	-5.10%
YoY %	-9.17%	-6.15%	0.00%	5.63%	-7.97%	-11.93%	-	-
Horiz. %	72.98%	80.35%	85.61%	85.61%	81.05%	88.07%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos