[KLK] QoQ Cumulative Quarter Result on 31-Mar-2010 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 89.3%
YoY- 156.41%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,422,980 7,490,626 5,475,985 3,649,017 1,747,716 6,658,308 4,858,734 -37.03%
PBT 392,279 1,382,832 949,545 628,934 329,470 887,362 544,543 -19.59%
Tax -74,827 -315,562 -209,437 -145,113 -73,867 -244,751 -159,116 -39.44%
NP 317,452 1,067,270 740,108 483,821 255,603 642,611 385,427 -12.10%
-
NP to SH 304,186 1,012,340 701,295 457,754 241,816 612,500 368,770 -12.01%
-
Tax Rate 19.07% 22.82% 22.06% 23.07% 22.42% 27.58% 29.22% -
Total Cost 2,105,528 6,423,356 4,735,877 3,165,196 1,492,113 6,015,697 4,473,307 -39.40%
-
Net Worth 6,305,256 6,006,309 5,761,588 5,708,612 5,877,694 5,634,020 5,313,780 12.04%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 638,969 159,748 159,755 - 426,012 106,488 -
Div Payout % - 63.12% 22.78% 34.90% - 69.55% 28.88% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 6,305,256 6,006,309 5,761,588 5,708,612 5,877,694 5,634,020 5,313,780 12.04%
NOSH 1,065,077 1,064,948 1,064,988 1,065,039 1,064,799 1,065,032 1,064,885 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.10% 14.25% 13.52% 13.26% 14.62% 9.65% 7.93% -
ROE 4.82% 16.85% 12.17% 8.02% 4.11% 10.87% 6.94% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 227.49 703.38 514.18 342.62 164.14 625.17 456.27 -37.04%
EPS 28.56 95.06 65.85 42.98 22.71 57.51 34.63 -12.02%
DPS 0.00 60.00 15.00 15.00 0.00 40.00 10.00 -
NAPS 5.92 5.64 5.41 5.36 5.52 5.29 4.99 12.03%
Adjusted Per Share Value based on latest NOSH - 1,064,783
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 214.87 664.26 485.60 323.59 154.99 590.45 430.87 -37.03%
EPS 26.97 89.77 62.19 40.59 21.44 54.32 32.70 -12.02%
DPS 0.00 56.66 14.17 14.17 0.00 37.78 9.44 -
NAPS 5.5914 5.3263 5.1093 5.0623 5.2123 4.9962 4.7122 12.04%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 22.10 17.00 16.42 16.68 16.50 13.80 11.90 -
P/RPS 9.71 2.42 3.19 4.87 10.05 2.21 2.61 139.52%
P/EPS 77.38 17.88 24.94 38.81 72.66 24.00 34.36 71.55%
EY 1.29 5.59 4.01 2.58 1.38 4.17 2.91 -41.77%
DY 0.00 3.53 0.91 0.90 0.00 2.90 0.84 -
P/NAPS 3.73 3.01 3.04 3.11 2.99 2.61 2.38 34.81%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 29/11/10 18/08/10 26/05/10 24/02/10 24/11/09 26/08/09 -
Price 21.08 19.98 16.90 15.58 16.68 15.30 13.28 -
P/RPS 9.27 2.84 3.29 4.55 10.16 2.45 2.91 116.04%
P/EPS 73.81 21.02 25.66 36.25 73.45 26.60 38.35 54.54%
EY 1.35 4.76 3.90 2.76 1.36 3.76 2.61 -35.48%
DY 0.00 3.00 0.89 0.96 0.00 2.61 0.75 -
P/NAPS 3.56 3.54 3.12 2.91 3.02 2.89 2.66 21.38%

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