[KLK] QoQ Cumulative Quarter Result on 31-Dec-2012 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -78.46%
YoY- -23.48%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 9,147,325 6,732,525 4,556,507 2,320,957 10,570,188 8,150,560 5,547,381 39.53%
PBT 1,199,767 867,060 638,170 353,610 1,560,436 1,087,666 774,807 33.80%
Tax -232,797 -170,505 -140,364 -81,291 -300,347 -257,915 -186,359 15.97%
NP 966,970 696,555 497,806 272,319 1,260,089 829,751 588,448 39.21%
-
NP to SH 917,743 659,738 470,576 260,919 1,211,244 788,978 555,893 39.64%
-
Tax Rate 19.40% 19.66% 21.99% 22.99% 19.25% 23.71% 24.05% -
Total Cost 8,180,355 6,035,970 4,058,701 2,048,638 9,310,099 7,320,809 4,958,933 39.56%
-
Net Worth 7,529,307 7,156,569 7,188,518 7,454,759 7,113,970 6,783,831 7,007,233 4.90%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 532,482 159,744 159,744 - 692,227 159,744 159,739 122.98%
Div Payout % 58.02% 24.21% 33.95% - 57.15% 20.25% 28.74% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 7,529,307 7,156,569 7,188,518 7,454,759 7,113,970 6,783,831 7,007,233 4.90%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,929 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.57% 10.35% 10.93% 11.73% 11.92% 10.18% 10.61% -
ROE 12.19% 9.22% 6.55% 3.50% 17.03% 11.63% 7.93% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 858.93 632.18 427.85 217.94 992.54 765.34 520.92 39.52%
EPS 86.20 61.90 44.20 24.50 113.74 74.08 52.20 39.66%
DPS 50.00 15.00 15.00 0.00 65.00 15.00 15.00 122.98%
NAPS 7.07 6.72 6.75 7.00 6.68 6.37 6.58 4.90%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 832.34 612.61 414.61 211.19 961.81 741.64 504.77 39.53%
EPS 83.51 60.03 42.82 23.74 110.21 71.79 50.58 39.64%
DPS 48.45 14.54 14.54 0.00 62.99 14.54 14.54 122.92%
NAPS 6.8511 6.512 6.541 6.7833 6.4732 6.1728 6.3761 4.90%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 22.60 21.72 20.92 24.00 22.06 22.94 24.60 -
P/RPS 2.63 3.44 4.89 11.01 2.22 3.00 4.72 -32.26%
P/EPS 26.23 35.06 47.34 97.96 19.40 30.96 47.13 -32.31%
EY 3.81 2.85 2.11 1.02 5.16 3.23 2.12 47.76%
DY 2.21 0.69 0.72 0.00 2.95 0.65 0.61 135.70%
P/NAPS 3.20 3.23 3.10 3.43 3.30 3.60 3.74 -9.86%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 20/08/13 22/05/13 20/02/13 21/11/12 29/08/12 24/05/12 -
Price 24.00 21.24 21.70 21.32 20.56 23.24 22.16 -
P/RPS 2.79 3.36 5.07 9.78 2.07 3.04 4.25 -24.44%
P/EPS 27.85 34.29 49.11 87.02 18.08 31.37 42.45 -24.47%
EY 3.59 2.92 2.04 1.15 5.53 3.19 2.36 32.23%
DY 2.08 0.71 0.69 0.00 3.16 0.65 0.68 110.57%
P/NAPS 3.39 3.16 3.21 3.05 3.08 3.65 3.37 0.39%

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