[KLK] QoQ Cumulative Quarter Result on 30-Sep-2013 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 39.11%
YoY- -24.23%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 8,351,833 5,428,195 2,494,152 9,147,325 6,732,525 4,556,507 2,320,957 135.37%
PBT 1,079,079 802,150 377,723 1,199,767 867,060 638,170 353,610 110.81%
Tax -221,186 -162,562 -75,263 -232,797 -170,505 -140,364 -81,291 95.25%
NP 857,893 639,588 302,460 966,970 696,555 497,806 272,319 115.35%
-
NP to SH 820,953 607,289 292,684 917,743 659,738 470,576 260,919 115.17%
-
Tax Rate 20.50% 20.27% 19.93% 19.40% 19.66% 21.99% 22.99% -
Total Cost 7,493,940 4,788,607 2,191,692 8,180,355 6,035,970 4,058,701 2,048,638 137.97%
-
Net Worth 7,763,599 8,029,841 7,859,446 7,529,307 7,156,569 7,188,518 7,454,759 2.75%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 159,744 159,744 - 532,482 159,744 159,744 - -
Div Payout % 19.46% 26.30% - 58.02% 24.21% 33.95% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 7,763,599 8,029,841 7,859,446 7,529,307 7,156,569 7,188,518 7,454,759 2.75%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.27% 11.78% 12.13% 10.57% 10.35% 10.93% 11.73% -
ROE 10.57% 7.56% 3.72% 12.19% 9.22% 6.55% 3.50% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 784.23 509.71 234.20 858.93 632.18 427.85 217.94 135.37%
EPS 77.10 57.00 27.50 86.20 61.90 44.20 24.50 115.19%
DPS 15.00 15.00 0.00 50.00 15.00 15.00 0.00 -
NAPS 7.29 7.54 7.38 7.07 6.72 6.75 7.00 2.75%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 740.63 481.37 221.18 811.17 597.03 404.07 205.82 135.37%
EPS 72.80 53.85 25.95 81.38 58.50 41.73 23.14 115.15%
DPS 14.17 14.17 0.00 47.22 14.17 14.17 0.00 -
NAPS 6.8847 7.1208 6.9697 6.6769 6.3464 6.3747 6.6108 2.75%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 24.20 24.20 24.90 22.60 21.72 20.92 24.00 -
P/RPS 3.09 4.75 10.63 2.63 3.44 4.89 11.01 -57.23%
P/EPS 31.39 42.44 90.60 26.23 35.06 47.34 97.96 -53.27%
EY 3.19 2.36 1.10 3.81 2.85 2.11 1.02 114.30%
DY 0.62 0.62 0.00 2.21 0.69 0.72 0.00 -
P/NAPS 3.32 3.21 3.37 3.20 3.23 3.10 3.43 -2.15%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 21/05/14 19/02/14 20/11/13 20/08/13 22/05/13 20/02/13 -
Price 23.86 24.70 24.50 24.00 21.24 21.70 21.32 -
P/RPS 3.04 4.85 10.46 2.79 3.36 5.07 9.78 -54.21%
P/EPS 30.95 43.31 89.15 27.85 34.29 49.11 87.02 -49.89%
EY 3.23 2.31 1.12 3.59 2.92 2.04 1.15 99.44%
DY 0.63 0.61 0.00 2.08 0.71 0.69 0.00 -
P/NAPS 3.27 3.28 3.32 3.39 3.16 3.21 3.05 4.76%

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