[KLK] QoQ Annualized Quarter Result on 31-Mar-2002 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Mar-2002 [#2]
Profit Trend
QoQ- -17.82%
YoY- 331.69%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 3,511,428 2,469,071 2,358,029 2,314,026 2,526,108 2,041,614 2,028,976 44.00%
PBT 669,488 347,119 317,732 326,238 377,832 106,559 90,681 277.77%
Tax -156,684 -92,046 -67,360 -74,200 -71,128 -45,359 -32,430 184.97%
NP 512,804 255,073 250,372 252,038 306,704 61,200 58,250 324.66%
-
NP to SH 512,804 255,073 250,372 252,038 306,704 61,200 58,250 324.66%
-
Tax Rate 23.40% 26.52% 21.20% 22.74% 18.83% 42.57% 35.76% -
Total Cost 2,998,624 2,213,998 2,107,657 2,061,988 2,219,404 1,980,414 1,970,725 32.19%
-
Net Worth 3,485,420 3,343,989 3,386,411 3,294,243 3,244,530 3,194,895 3,168,268 6.54%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 141,995 - 85,195 - 106,496 - -
Div Payout % - 55.67% - 33.80% - 174.01% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 3,485,420 3,343,989 3,386,411 3,294,243 3,244,530 3,194,895 3,168,268 6.54%
NOSH 709,861 709,976 709,939 709,966 709,962 709,976 710,373 -0.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 14.60% 10.33% 10.62% 10.89% 12.14% 3.00% 2.87% -
ROE 14.71% 7.63% 7.39% 7.65% 9.45% 1.92% 1.84% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 494.66 347.77 332.15 325.93 355.81 287.56 285.62 44.07%
EPS 72.24 35.92 35.27 35.50 43.20 8.62 8.20 324.86%
DPS 0.00 20.00 0.00 12.00 0.00 15.00 0.00 -
NAPS 4.91 4.71 4.77 4.64 4.57 4.50 4.46 6.59%
Adjusted Per Share Value based on latest NOSH - 709,971
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 319.52 224.67 214.56 210.56 229.86 185.77 184.62 44.00%
EPS 46.66 23.21 22.78 22.93 27.91 5.57 5.30 324.67%
DPS 0.00 12.92 0.00 7.75 0.00 9.69 0.00 -
NAPS 3.1715 3.0428 3.0814 2.9975 2.9523 2.9071 2.8829 6.54%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 6.50 6.05 6.50 5.80 5.30 5.00 4.84 -
P/RPS 1.31 1.74 1.96 1.78 1.49 1.74 1.69 -15.57%
P/EPS 9.00 16.84 18.43 16.34 12.27 58.00 59.02 -71.35%
EY 11.11 5.94 5.43 6.12 8.15 1.72 1.69 249.72%
DY 0.00 3.31 0.00 2.07 0.00 3.00 0.00 -
P/NAPS 1.32 1.28 1.36 1.25 1.16 1.11 1.09 13.57%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 27/11/02 22/08/02 16/05/02 26/02/02 26/11/01 22/08/01 -
Price 6.20 6.40 6.80 6.70 5.40 5.15 5.30 -
P/RPS 1.25 1.84 2.05 2.06 1.52 1.79 1.86 -23.22%
P/EPS 8.58 17.81 19.28 18.87 12.50 59.74 64.63 -73.88%
EY 11.65 5.61 5.19 5.30 8.00 1.67 1.55 282.29%
DY 0.00 3.13 0.00 1.79 0.00 2.91 0.00 -
P/NAPS 1.26 1.36 1.43 1.44 1.18 1.14 1.19 3.87%

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