[KLK] QoQ Annualized Quarter Result on 30-Sep-2002 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- 1.88%
YoY- 316.79%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 3,421,574 3,263,936 3,511,428 2,469,071 2,358,029 2,314,026 2,526,108 22.48%
PBT 548,314 573,698 669,488 347,119 317,732 326,238 377,832 28.26%
Tax -160,465 -163,018 -156,684 -92,046 -67,360 -74,200 -71,128 72.26%
NP 387,849 410,680 512,804 255,073 250,372 252,038 306,704 16.99%
-
NP to SH 387,849 410,680 512,804 255,073 250,372 252,038 306,704 16.99%
-
Tax Rate 29.27% 28.42% 23.40% 26.52% 21.20% 22.74% 18.83% -
Total Cost 3,033,725 2,853,256 2,998,624 2,213,998 2,107,657 2,061,988 2,219,404 23.23%
-
Net Worth 3,606,799 3,500,436 3,485,420 3,343,989 3,386,411 3,294,243 3,244,530 7.33%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 56,799 85,203 - 141,995 - 85,195 - -
Div Payout % 14.64% 20.75% - 55.67% - 33.80% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 3,606,799 3,500,436 3,485,420 3,343,989 3,386,411 3,294,243 3,244,530 7.33%
NOSH 709,999 710,027 709,861 709,976 709,939 709,966 709,962 0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 11.34% 12.58% 14.60% 10.33% 10.62% 10.89% 12.14% -
ROE 10.75% 11.73% 14.71% 7.63% 7.39% 7.65% 9.45% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 481.91 459.69 494.66 347.77 332.15 325.93 355.81 22.48%
EPS 54.63 57.84 72.24 35.92 35.27 35.50 43.20 16.99%
DPS 8.00 12.00 0.00 20.00 0.00 12.00 0.00 -
NAPS 5.08 4.93 4.91 4.71 4.77 4.64 4.57 7.32%
Adjusted Per Share Value based on latest NOSH - 710,058
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 303.42 289.44 311.39 218.95 209.11 205.20 224.01 22.48%
EPS 34.39 36.42 45.47 22.62 22.20 22.35 27.20 16.97%
DPS 5.04 7.56 0.00 12.59 0.00 7.56 0.00 -
NAPS 3.1985 3.1041 3.0908 2.9654 3.003 2.9213 2.8772 7.33%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 6.20 5.60 6.50 6.05 6.50 5.80 5.30 -
P/RPS 1.29 1.22 1.31 1.74 1.96 1.78 1.49 -9.18%
P/EPS 11.35 9.68 9.00 16.84 18.43 16.34 12.27 -5.07%
EY 8.81 10.33 11.11 5.94 5.43 6.12 8.15 5.34%
DY 1.29 2.14 0.00 3.31 0.00 2.07 0.00 -
P/NAPS 1.22 1.14 1.32 1.28 1.36 1.25 1.16 3.42%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 18/08/03 16/05/03 26/02/03 27/11/02 22/08/02 16/05/02 26/02/02 -
Price 6.10 5.85 6.20 6.40 6.80 6.70 5.40 -
P/RPS 1.27 1.27 1.25 1.84 2.05 2.06 1.52 -11.31%
P/EPS 11.17 10.11 8.58 17.81 19.28 18.87 12.50 -7.24%
EY 8.96 9.89 11.65 5.61 5.19 5.30 8.00 7.87%
DY 1.31 2.05 0.00 3.13 0.00 1.79 0.00 -
P/NAPS 1.20 1.19 1.26 1.36 1.43 1.44 1.18 1.12%

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