[KLK] QoQ Cumulative Quarter Result on 31-Mar-2002 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Mar-2002 [#2]
Profit Trend
QoQ- 64.35%
YoY- 331.69%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 877,857 2,469,071 1,768,522 1,157,013 631,527 2,041,614 1,521,732 -30.63%
PBT 167,372 347,119 238,299 163,119 94,458 106,559 68,011 81.97%
Tax -39,171 -92,046 -50,520 -37,100 -17,782 -45,359 -24,323 37.27%
NP 128,201 255,073 187,779 126,019 76,676 61,200 43,688 104.56%
-
NP to SH 128,201 255,073 187,779 126,019 76,676 61,200 43,688 104.56%
-
Tax Rate 23.40% 26.52% 21.20% 22.74% 18.83% 42.57% 35.76% -
Total Cost 749,656 2,213,998 1,580,743 1,030,994 554,851 1,980,414 1,478,044 -36.32%
-
Net Worth 3,485,420 3,343,989 3,386,411 3,294,243 3,244,530 3,194,895 3,168,267 6.54%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 141,995 - 42,597 - 106,496 - -
Div Payout % - 55.67% - 33.80% - 174.01% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 3,485,420 3,343,989 3,386,411 3,294,243 3,244,530 3,194,895 3,168,267 6.54%
NOSH 709,861 709,976 709,939 709,966 709,962 709,976 710,373 -0.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 14.60% 10.33% 10.62% 10.89% 12.14% 3.00% 2.87% -
ROE 3.68% 7.63% 5.55% 3.83% 2.36% 1.92% 1.38% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 123.67 347.77 249.11 162.97 88.95 287.56 214.22 -30.59%
EPS 18.06 35.92 26.45 17.75 10.80 8.62 6.15 104.66%
DPS 0.00 20.00 0.00 6.00 0.00 15.00 0.00 -
NAPS 4.91 4.71 4.77 4.64 4.57 4.50 4.46 6.59%
Adjusted Per Share Value based on latest NOSH - 709,971
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 79.88 224.67 160.92 105.28 57.46 185.77 138.47 -30.63%
EPS 11.67 23.21 17.09 11.47 6.98 5.57 3.98 104.45%
DPS 0.00 12.92 0.00 3.88 0.00 9.69 0.00 -
NAPS 3.1715 3.0428 3.0814 2.9975 2.9523 2.9071 2.8829 6.54%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 6.50 6.05 6.50 5.80 5.30 5.00 4.84 -
P/RPS 5.26 1.74 2.61 3.56 5.96 1.74 2.26 75.35%
P/EPS 35.99 16.84 24.57 32.68 49.07 58.00 78.70 -40.55%
EY 2.78 5.94 4.07 3.06 2.04 1.72 1.27 68.34%
DY 0.00 3.31 0.00 1.03 0.00 3.00 0.00 -
P/NAPS 1.32 1.28 1.36 1.25 1.16 1.11 1.09 13.57%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 27/11/02 22/08/02 16/05/02 26/02/02 26/11/01 22/08/01 -
Price 6.20 6.40 6.80 6.70 5.40 5.15 5.30 -
P/RPS 5.01 1.84 2.73 4.11 6.07 1.79 2.47 60.02%
P/EPS 34.33 17.81 25.71 37.75 50.00 59.74 86.18 -45.76%
EY 2.91 5.61 3.89 2.65 2.00 1.67 1.16 84.31%
DY 0.00 3.13 0.00 0.90 0.00 2.91 0.00 -
P/NAPS 1.26 1.36 1.43 1.44 1.18 1.14 1.19 3.87%

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