sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • MAR
  • PEP
  • PG
  • TSN
  • TWTR
  • TXN
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital
Picture
Other stocks here

KLK, a 4% yield
Current, target price 21, 25 (+21%)

September 17th, 2021
1 minute read

Sales up strongly
  • Sales were up a strong 15% in the second quarter to 5,173 million ringgit which is ahead of our forecast 4,644 million ringgit.
  • Average quarterly growth is now at 9%.
  • We predict average growth in the next 12 months of 3% which will bring sales to 5,809 million ringgit by the second quarter of 2022.

Costs lower
  • The cash costs ratio improved to -85% in the second quarter & profit jumped to 829 trillion ringgit with low non cash costs:
  • Average costs are now -88%.
  • We conservatively use the average -88% costs to precut a 755 million ringgit profit in the second quarter of 2022.
Data file & model
Cashflow higher leverage
  • After a negative first quarter, cashflow was back at 222 million ringgit with investment spending of -225 in the second quarter.
  • Average quarterly Cashflow is now at 152 million ringgit.
  • We use the same -225 million ringgit investment which with higher sales gives a higher 464 million ringgit Cashflow in the second quarter of 2022.

Balance sheet, higher leverage
  • Cash increased in the second quarter from 3,523 to 3,914 million dollars.
  • Liabilities also increased from 9,574 to 10,189 million ringgit so net cash worsened from -6,051 to -6,275 million ringgit.
  • With our forecast higher cashflow & a -879 million ringgit equity payout, net cash will improve to -5,349 million ringgit in 12 months time.

Valuation, a 4% yield
  • KLK capital from the last five years declined to 885 million ringgit in the second quarter but should rise to 2,650 in 12 months time.
  • At the current value of 21,830 million ringgit, based on our forecasts, it’s at 0.88X assets with a 4% yield.
  • Our cashflow forecast is 1,764 million ringgit which is a 12X valuation. At 15X gives a 21% higher target price of 25 ringgit.
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • MAR
  • PEP
  • PG
  • TSN
  • TWTR
  • TXN
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital