[KLK] QoQ Annualized Quarter Result on 30-Sep-2013 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 4.33%
YoY- -24.23%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 11,135,777 10,856,390 9,976,608 9,147,325 8,976,700 9,113,014 9,283,828 12.92%
PBT 1,438,772 1,604,300 1,510,892 1,199,767 1,156,080 1,276,340 1,414,440 1.14%
Tax -294,914 -325,124 -301,052 -232,797 -227,340 -280,728 -325,164 -6.31%
NP 1,143,857 1,279,176 1,209,840 966,970 928,740 995,612 1,089,276 3.32%
-
NP to SH 1,094,604 1,214,578 1,170,736 917,743 879,650 941,152 1,043,676 3.23%
-
Tax Rate 20.50% 20.27% 19.93% 19.40% 19.66% 21.99% 22.99% -
Total Cost 9,991,920 9,577,214 8,766,768 8,180,355 8,047,960 8,117,402 8,194,552 14.17%
-
Net Worth 7,763,599 8,029,841 7,859,446 7,529,307 7,156,569 7,188,518 7,454,759 2.75%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 212,993 319,489 - 532,482 212,993 319,489 - -
Div Payout % 19.46% 26.30% - 58.02% 24.21% 33.95% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 7,763,599 8,029,841 7,859,446 7,529,307 7,156,569 7,188,518 7,454,759 2.75%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.27% 11.78% 12.13% 10.57% 10.35% 10.93% 11.73% -
ROE 14.10% 15.13% 14.90% 12.19% 12.29% 13.09% 14.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,045.65 1,019.41 936.80 858.93 842.91 855.71 871.75 12.92%
EPS 102.80 114.00 110.00 86.20 82.53 88.40 98.00 3.24%
DPS 20.00 30.00 0.00 50.00 20.00 30.00 0.00 -
NAPS 7.29 7.54 7.38 7.07 6.72 6.75 7.00 2.75%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 987.51 962.73 884.71 811.17 796.04 808.13 823.28 12.92%
EPS 97.07 107.71 103.82 81.38 78.01 83.46 92.55 3.23%
DPS 18.89 28.33 0.00 47.22 18.89 28.33 0.00 -
NAPS 6.8847 7.1208 6.9697 6.6769 6.3464 6.3747 6.6108 2.75%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 24.20 24.20 24.90 22.60 21.72 20.92 24.00 -
P/RPS 2.31 2.37 2.66 2.63 2.58 2.44 2.75 -11.00%
P/EPS 23.54 21.22 22.65 26.23 26.30 23.67 24.49 -2.61%
EY 4.25 4.71 4.41 3.81 3.80 4.22 4.08 2.76%
DY 0.83 1.24 0.00 2.21 0.92 1.43 0.00 -
P/NAPS 3.32 3.21 3.37 3.20 3.23 3.10 3.43 -2.15%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 21/05/14 19/02/14 20/11/13 20/08/13 22/05/13 20/02/13 -
Price 23.86 24.70 24.50 24.00 21.24 21.70 21.32 -
P/RPS 2.28 2.42 2.62 2.79 2.52 2.54 2.45 -4.69%
P/EPS 23.21 21.66 22.29 27.85 25.71 24.55 21.75 4.43%
EY 4.31 4.62 4.49 3.59 3.89 4.07 4.60 -4.25%
DY 0.84 1.21 0.00 2.08 0.94 1.38 0.00 -
P/NAPS 3.27 3.28 3.32 3.39 3.16 3.21 3.05 4.76%

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