[KLK] QoQ Cumulative 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- 49.01%
YoY- 329.82%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,631,968 877,857 2,469,071 1,768,522 1,157,013 631,527 2,041,614 -13.88%
PBT 286,849 167,372 347,119 238,299 163,119 94,458 106,559 93.62%
Tax -81,509 -39,171 -92,046 -50,520 -37,100 -17,782 -45,359 47.85%
NP 205,340 128,201 255,073 187,779 126,019 76,676 61,200 124.28%
-
NP to SH 205,340 128,201 255,073 187,779 126,019 76,676 61,200 124.28%
-
Tax Rate 28.42% 23.40% 26.52% 21.20% 22.74% 18.83% 42.57% -
Total Cost 1,426,628 749,656 2,213,998 1,580,743 1,030,994 554,851 1,980,414 -19.65%
-
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 42,601 - 141,995 - 42,597 - 106,496 -45.73%
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 5.87% 3.68% 7.63% 5.55% 3.83% 2.36% 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 229.85 123.67 347.77 249.11 162.97 88.95 287.56 -13.88%
EPS 28.92 18.06 35.92 26.45 17.75 10.80 8.62 124.27%
DPS 6.00 0.00 20.00 0.00 6.00 0.00 15.00 -45.74%
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 144.72 77.85 218.95 156.83 102.60 56.00 181.05 -13.88%
EPS 18.21 11.37 22.62 16.65 11.18 6.80 5.43 124.21%
DPS 3.78 0.00 12.59 0.00 3.78 0.00 9.44 -45.70%
NAPS 3.1041 3.0908 2.9654 3.003 2.9213 2.8772 2.8332 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 2.44 5.26 1.74 2.61 3.56 5.96 1.74 25.30%
P/EPS 19.36 35.99 16.84 24.57 32.68 49.07 58.00 -51.91%
EY 5.16 2.78 5.94 4.07 3.06 2.04 1.72 108.14%
DY 1.07 0.00 3.31 0.00 1.03 0.00 3.00 -49.73%
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 2.55 5.01 1.84 2.73 4.11 6.07 1.79 26.63%
P/EPS 20.23 34.33 17.81 25.71 37.75 50.00 59.74 -51.44%
EY 4.94 2.91 5.61 3.89 2.65 2.00 1.67 106.20%
DY 1.03 0.00 3.13 0.00 0.90 0.00 2.91 -49.99%
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