[KLK] QoQ Cumulative 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- 35.84%
YoY- 316.79%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 2,566,181 1,631,968 877,857 2,469,071 1,768,522 1,157,013 631,527 155.29%
PBT 411,236 286,849 167,372 347,119 238,299 163,119 94,458 167.34%
Tax -120,349 -81,509 -39,171 -92,046 -50,520 -37,100 -17,782 259.05%
NP 290,887 205,340 128,201 255,073 187,779 126,019 76,676 143.83%
-
NP to SH 290,887 205,340 128,201 255,073 187,779 126,019 76,676 143.83%
-
Tax Rate 29.27% 28.42% 23.40% 26.52% 21.20% 22.74% 18.83% -
Total Cost 2,275,294 1,426,628 749,656 2,213,998 1,580,743 1,030,994 554,851 156.86%
-
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 42,599 42,601 - 141,995 - 42,597 - -
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 8.06% 5.87% 3.68% 7.63% 5.55% 3.83% 2.36% -
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 361.43 229.85 123.67 347.77 249.11 162.97 88.95 155.29%
EPS 40.97 28.92 18.06 35.92 26.45 17.75 10.80 143.83%
DPS 6.00 6.00 0.00 20.00 0.00 6.00 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 233.50 148.50 79.88 224.67 160.92 105.28 57.46 155.30%
EPS 26.47 18.68 11.67 23.21 17.09 11.47 6.98 143.77%
DPS 3.88 3.88 0.00 12.92 0.00 3.88 0.00 -
NAPS 3.2819 3.1851 3.1715 3.0428 3.0814 2.9975 2.9523 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 1.72 2.44 5.26 1.74 2.61 3.56 5.96 -56.42%
P/EPS 15.13 19.36 35.99 16.84 24.57 32.68 49.07 -54.45%
EY 6.61 5.16 2.78 5.94 4.07 3.06 2.04 119.44%
DY 0.97 1.07 0.00 3.31 0.00 1.03 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 1.69 2.55 5.01 1.84 2.73 4.11 6.07 -57.46%
P/EPS 14.89 20.23 34.33 17.81 25.71 37.75 50.00 -55.50%
EY 6.72 4.94 2.91 5.61 3.89 2.65 2.00 124.83%
DY 0.98 1.03 0.00 3.13 0.00 0.90 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