[KLK] QoQ Annualized Quarter Result on 30-Jun-2002 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Jun-2002 [#3]
Profit Trend
QoQ- -0.66%
YoY- 329.82%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 3,263,936 3,511,428 2,469,071 2,358,029 2,314,026 2,526,108 2,041,614 36.76%
PBT 573,698 669,488 347,119 317,732 326,238 377,832 106,559 207.49%
Tax -163,018 -156,684 -92,046 -67,360 -74,200 -71,128 -45,359 134.81%
NP 410,680 512,804 255,073 250,372 252,038 306,704 61,200 256.18%
-
NP to SH 410,680 512,804 255,073 250,372 252,038 306,704 61,200 256.18%
-
Tax Rate 28.42% 23.40% 26.52% 21.20% 22.74% 18.83% 42.57% -
Total Cost 2,853,256 2,998,624 2,213,998 2,107,657 2,061,988 2,219,404 1,980,414 27.59%
-
Net Worth 3,500,436 3,485,420 3,343,989 3,386,411 3,294,243 3,244,530 3,194,895 6.28%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 85,203 - 141,995 - 85,195 - 106,496 -13.83%
Div Payout % 20.75% - 55.67% - 33.80% - 174.01% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 3,500,436 3,485,420 3,343,989 3,386,411 3,294,243 3,244,530 3,194,895 6.28%
NOSH 710,027 709,861 709,976 709,939 709,966 709,962 709,976 0.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 12.58% 14.60% 10.33% 10.62% 10.89% 12.14% 3.00% -
ROE 11.73% 14.71% 7.63% 7.39% 7.65% 9.45% 1.92% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 459.69 494.66 347.77 332.15 325.93 355.81 287.56 36.75%
EPS 57.84 72.24 35.92 35.27 35.50 43.20 8.62 256.16%
DPS 12.00 0.00 20.00 0.00 12.00 0.00 15.00 -13.83%
NAPS 4.93 4.91 4.71 4.77 4.64 4.57 4.50 6.27%
Adjusted Per Share Value based on latest NOSH - 709,885
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 297.00 319.52 224.67 214.56 210.56 229.86 185.77 36.76%
EPS 37.37 46.66 23.21 22.78 22.93 27.91 5.57 256.13%
DPS 7.75 0.00 12.92 0.00 7.75 0.00 9.69 -13.84%
NAPS 3.1851 3.1715 3.0428 3.0814 2.9975 2.9523 2.9071 6.28%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 5.60 6.50 6.05 6.50 5.80 5.30 5.00 -
P/RPS 1.22 1.31 1.74 1.96 1.78 1.49 1.74 -21.09%
P/EPS 9.68 9.00 16.84 18.43 16.34 12.27 58.00 -69.71%
EY 10.33 11.11 5.94 5.43 6.12 8.15 1.72 230.76%
DY 2.14 0.00 3.31 0.00 2.07 0.00 3.00 -20.18%
P/NAPS 1.14 1.32 1.28 1.36 1.25 1.16 1.11 1.79%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 16/05/03 26/02/03 27/11/02 22/08/02 16/05/02 26/02/02 26/11/01 -
Price 5.85 6.20 6.40 6.80 6.70 5.40 5.15 -
P/RPS 1.27 1.25 1.84 2.05 2.06 1.52 1.79 -20.46%
P/EPS 10.11 8.58 17.81 19.28 18.87 12.50 59.74 -69.43%
EY 9.89 11.65 5.61 5.19 5.30 8.00 1.67 227.68%
DY 2.05 0.00 3.13 0.00 1.79 0.00 2.91 -20.84%
P/NAPS 1.19 1.26 1.36 1.43 1.44 1.18 1.14 2.90%

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
Post a Comment