[KLK] QoQ Annualized Quarter Result on 31-Mar-2001 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
23-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
31-Mar-2001 [#2]
Profit Trend
QoQ- -74.44%
YoY- -77.23%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 2,526,108 2,041,614 2,028,976 2,126,690 2,341,964 2,224,096 2,229,378 8.66%
PBT 377,832 106,559 90,681 98,794 287,620 290,079 283,976 20.90%
Tax -71,128 -45,359 -32,430 -40,410 -59,168 -88,199 -76,668 -4.86%
NP 306,704 61,200 58,250 58,384 228,452 201,880 207,308 29.74%
-
NP to SH 306,704 61,200 58,250 58,384 228,452 201,880 207,308 29.74%
-
Tax Rate 18.83% 42.57% 35.76% 40.90% 20.57% 30.41% 27.00% -
Total Cost 2,219,404 1,980,414 1,970,725 2,068,306 2,113,512 2,022,216 2,022,070 6.38%
-
Net Worth 3,244,530 3,194,895 3,168,268 3,167,793 3,260,555 3,216,730 3,260,200 -0.31%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - 106,496 - 85,232 - 142,018 - -
Div Payout % - 174.01% - 145.99% - 70.35% - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 3,244,530 3,194,895 3,168,268 3,167,793 3,260,555 3,216,730 3,260,200 -0.31%
NOSH 709,962 709,976 710,373 710,267 710,360 710,094 710,283 -0.03%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 12.14% 3.00% 2.87% 2.75% 9.75% 9.08% 9.30% -
ROE 9.45% 1.92% 1.84% 1.84% 7.01% 6.28% 6.36% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 355.81 287.56 285.62 299.42 329.69 313.21 313.87 8.69%
EPS 43.20 8.62 8.20 8.22 32.16 28.43 29.19 29.77%
DPS 0.00 15.00 0.00 12.00 0.00 20.00 0.00 -
NAPS 4.57 4.50 4.46 4.46 4.59 4.53 4.59 -0.28%
Adjusted Per Share Value based on latest NOSH - 710,458
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 224.01 181.05 179.93 188.59 207.68 197.23 197.70 8.66%
EPS 27.20 5.43 5.17 5.18 20.26 17.90 18.38 29.76%
DPS 0.00 9.44 0.00 7.56 0.00 12.59 0.00 -
NAPS 2.8772 2.8332 2.8096 2.8092 2.8914 2.8526 2.8911 -0.31%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 5.30 5.00 4.84 4.80 4.54 5.30 5.50 -
P/RPS 1.49 1.74 1.69 1.60 1.38 1.69 1.75 -10.14%
P/EPS 12.27 58.00 59.02 58.39 14.12 18.64 18.84 -24.80%
EY 8.15 1.72 1.69 1.71 7.08 5.36 5.31 32.95%
DY 0.00 3.00 0.00 2.50 0.00 3.77 0.00 -
P/NAPS 1.16 1.11 1.09 1.08 0.99 1.17 1.20 -2.22%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 26/11/01 22/08/01 23/05/01 21/02/01 28/11/00 29/08/00 -
Price 5.40 5.15 5.30 4.62 4.50 4.56 5.30 -
P/RPS 1.52 1.79 1.86 1.54 1.36 1.46 1.69 -6.80%
P/EPS 12.50 59.74 64.63 56.20 13.99 16.04 18.16 -21.98%
EY 8.00 1.67 1.55 1.78 7.15 6.23 5.51 28.13%
DY 0.00 2.91 0.00 2.60 0.00 4.39 0.00 -
P/NAPS 1.18 1.14 1.19 1.04 0.98 1.01 1.15 1.72%

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