[KLK] QoQ Cumulative Quarter Result on 31-Dec-2002 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -49.74%
YoY- 67.2%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 3,473,531 2,566,181 1,631,968 877,857 2,469,071 1,768,522 1,157,013 107.96%
PBT 555,501 411,236 286,849 167,372 347,119 238,299 163,119 126.18%
Tax -174,223 -120,349 -81,509 -39,171 -92,046 -50,520 -37,100 180.16%
NP 381,278 290,887 205,340 128,201 255,073 187,779 126,019 109.04%
-
NP to SH 381,278 290,887 205,340 128,201 255,073 187,779 126,019 109.04%
-
Tax Rate 31.36% 29.27% 28.42% 23.40% 26.52% 21.20% 22.74% -
Total Cost 3,092,253 2,275,294 1,426,628 749,656 2,213,998 1,580,743 1,030,994 107.83%
-
Net Worth 3,670,690 3,606,799 3,500,436 3,485,420 3,343,989 3,386,411 3,294,243 7.47%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 177,499 42,599 42,601 - 141,995 - 42,597 158.72%
Div Payout % 46.55% 14.64% 20.75% - 55.67% - 33.80% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 3,670,690 3,606,799 3,500,436 3,485,420 3,343,989 3,386,411 3,294,243 7.47%
NOSH 709,998 709,999 710,027 709,861 709,976 709,939 709,966 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.98% 11.34% 12.58% 14.60% 10.33% 10.62% 10.89% -
ROE 10.39% 8.06% 5.87% 3.68% 7.63% 5.55% 3.83% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 489.23 361.43 229.85 123.67 347.77 249.11 162.97 107.96%
EPS 53.70 40.97 28.92 18.06 35.92 26.45 17.75 109.03%
DPS 25.00 6.00 6.00 0.00 20.00 0.00 6.00 158.71%
NAPS 5.17 5.08 4.93 4.91 4.71 4.77 4.64 7.46%
Adjusted Per Share Value based on latest NOSH - 709,861
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 308.03 227.57 144.72 77.85 218.95 156.83 102.60 107.97%
EPS 33.81 25.80 18.21 11.37 22.62 16.65 11.18 108.98%
DPS 15.74 3.78 3.78 0.00 12.59 0.00 3.78 158.60%
NAPS 3.2551 3.1985 3.1041 3.0908 2.9654 3.003 2.9213 7.47%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 6.20 6.20 5.60 6.50 6.05 6.50 5.80 -
P/RPS 1.27 1.72 2.44 5.26 1.74 2.61 3.56 -49.66%
P/EPS 11.55 15.13 19.36 35.99 16.84 24.57 32.68 -49.98%
EY 8.66 6.61 5.16 2.78 5.94 4.07 3.06 99.95%
DY 4.03 0.97 1.07 0.00 3.31 0.00 1.03 148.09%
P/NAPS 1.20 1.22 1.14 1.32 1.28 1.36 1.25 -2.68%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 18/08/03 16/05/03 26/02/03 27/11/02 22/08/02 16/05/02 -
Price 6.50 6.10 5.85 6.20 6.40 6.80 6.70 -
P/RPS 1.33 1.69 2.55 5.01 1.84 2.73 4.11 -52.83%
P/EPS 12.10 14.89 20.23 34.33 17.81 25.71 37.75 -53.13%
EY 8.26 6.72 4.94 2.91 5.61 3.89 2.65 113.23%
DY 3.85 0.98 1.03 0.00 3.13 0.00 0.90 163.28%
P/NAPS 1.26 1.20 1.19 1.26 1.36 1.43 1.44 -8.50%

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