[KLK] QoQ Cumulative Quarter Result on 31-Mar-2003 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- 60.17%
YoY- 62.94%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 992,634 3,473,531 2,566,181 1,631,968 877,857 2,469,071 1,768,522 -31.88%
PBT 170,256 555,501 411,236 286,849 167,372 347,119 238,299 -20.03%
Tax -49,109 -174,223 -120,349 -81,509 -39,171 -92,046 -50,520 -1.86%
NP 121,147 381,278 290,887 205,340 128,201 255,073 187,779 -25.27%
-
NP to SH 121,147 381,278 290,887 205,340 128,201 255,073 187,779 -25.27%
-
Tax Rate 28.84% 31.36% 29.27% 28.42% 23.40% 26.52% 21.20% -
Total Cost 871,487 3,092,253 2,275,294 1,426,628 749,656 2,213,998 1,580,743 -32.69%
-
Net Worth 3,848,867 3,670,690 3,606,799 3,500,436 3,485,420 3,343,989 3,386,411 8.88%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 177,499 42,599 42,601 - 141,995 - -
Div Payout % - 46.55% 14.64% 20.75% - 55.67% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 3,848,867 3,670,690 3,606,799 3,500,436 3,485,420 3,343,989 3,386,411 8.88%
NOSH 710,123 709,998 709,999 710,027 709,861 709,976 709,939 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.20% 10.98% 11.34% 12.58% 14.60% 10.33% 10.62% -
ROE 3.15% 10.39% 8.06% 5.87% 3.68% 7.63% 5.55% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 139.78 489.23 361.43 229.85 123.67 347.77 249.11 -31.89%
EPS 17.06 53.70 40.97 28.92 18.06 35.92 26.45 -25.28%
DPS 0.00 25.00 6.00 6.00 0.00 20.00 0.00 -
NAPS 5.42 5.17 5.08 4.93 4.91 4.71 4.77 8.86%
Adjusted Per Share Value based on latest NOSH - 710,303
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 90.32 316.07 233.50 148.50 79.88 224.67 160.92 -31.88%
EPS 11.02 34.69 26.47 18.68 11.67 23.21 17.09 -25.30%
DPS 0.00 16.15 3.88 3.88 0.00 12.92 0.00 -
NAPS 3.5022 3.3401 3.2819 3.1851 3.1715 3.0428 3.0814 8.88%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 6.70 6.20 6.20 5.60 6.50 6.05 6.50 -
P/RPS 4.79 1.27 1.72 2.44 5.26 1.74 2.61 49.73%
P/EPS 39.27 11.55 15.13 19.36 35.99 16.84 24.57 36.58%
EY 2.55 8.66 6.61 5.16 2.78 5.94 4.07 -26.71%
DY 0.00 4.03 0.97 1.07 0.00 3.31 0.00 -
P/NAPS 1.24 1.20 1.22 1.14 1.32 1.28 1.36 -5.95%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 21/11/03 18/08/03 16/05/03 26/02/03 27/11/02 22/08/02 -
Price 6.55 6.50 6.10 5.85 6.20 6.40 6.80 -
P/RPS 4.69 1.33 1.69 2.55 5.01 1.84 2.73 43.29%
P/EPS 38.39 12.10 14.89 20.23 34.33 17.81 25.71 30.54%
EY 2.60 8.26 6.72 4.94 2.91 5.61 3.89 -23.49%
DY 0.00 3.85 0.98 1.03 0.00 3.13 0.00 -
P/NAPS 1.21 1.26 1.20 1.19 1.26 1.36 1.43 -10.51%

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