[KLK] QoQ Cumulative Quarter Result on 30-Sep-2011 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- 41.47%
YoY- 55.23%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 8,150,560 5,547,381 2,923,177 10,743,252 7,743,594 4,791,337 2,422,980 124.67%
PBT 1,087,666 774,807 463,205 2,066,205 1,466,956 896,112 392,279 97.48%
Tax -257,915 -186,359 -105,395 -420,674 -297,295 -181,842 -74,827 128.35%
NP 829,751 588,448 357,810 1,645,531 1,169,661 714,270 317,452 89.86%
-
NP to SH 788,978 555,893 340,985 1,571,413 1,110,799 678,040 304,186 88.88%
-
Tax Rate 23.71% 24.05% 22.75% 20.36% 20.27% 20.29% 19.07% -
Total Cost 7,320,809 4,958,933 2,565,367 9,097,721 6,573,933 4,077,067 2,105,528 129.68%
-
Net Worth 6,783,831 7,007,233 7,348,263 7,071,145 6,784,074 6,357,623 6,305,256 5.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 159,744 159,739 - 905,191 159,750 159,739 - -
Div Payout % 20.25% 28.74% - 57.60% 14.38% 23.56% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 6,783,831 7,007,233 7,348,263 7,071,145 6,784,074 6,357,623 6,305,256 5.00%
NOSH 1,064,965 1,064,929 1,064,965 1,064,931 1,065,003 1,064,928 1,065,077 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.18% 10.61% 12.24% 15.32% 15.10% 14.91% 13.10% -
ROE 11.63% 7.93% 4.64% 22.22% 16.37% 10.66% 4.82% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 765.34 520.92 274.49 1,008.82 727.10 449.92 227.49 124.68%
EPS 74.08 52.20 32.02 147.56 104.30 63.67 28.56 88.89%
DPS 15.00 15.00 0.00 85.00 15.00 15.00 0.00 -
NAPS 6.37 6.58 6.90 6.64 6.37 5.97 5.92 5.01%
Adjusted Per Share Value based on latest NOSH - 1,065,003
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 722.78 491.93 259.22 952.70 686.69 424.89 214.87 124.66%
EPS 69.97 49.30 30.24 139.35 98.50 60.13 26.97 88.91%
DPS 14.17 14.17 0.00 80.27 14.17 14.17 0.00 -
NAPS 6.0158 6.2139 6.5163 6.2706 6.016 5.6379 5.5914 5.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 22.94 24.60 22.70 21.10 22.16 21.20 22.10 -
P/RPS 3.00 4.72 8.27 2.09 3.05 4.71 9.71 -54.33%
P/EPS 30.96 47.13 70.90 14.30 21.25 33.30 77.38 -45.73%
EY 3.23 2.12 1.41 6.99 4.71 3.00 1.29 84.49%
DY 0.65 0.61 0.00 4.03 0.68 0.71 0.00 -
P/NAPS 3.60 3.74 3.29 3.18 3.48 3.55 3.73 -2.33%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 22/02/12 23/11/11 16/08/11 25/05/11 23/02/11 -
Price 23.24 22.16 23.64 21.38 21.10 21.50 21.08 -
P/RPS 3.04 4.25 8.61 2.12 2.90 4.78 9.27 -52.47%
P/EPS 31.37 42.45 73.83 14.49 20.23 33.77 73.81 -43.50%
EY 3.19 2.36 1.35 6.90 4.94 2.96 1.35 77.50%
DY 0.65 0.68 0.00 3.98 0.71 0.70 0.00 -
P/NAPS 3.65 3.37 3.43 3.22 3.31 3.60 3.56 1.67%

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