[KLK] QoQ Cumulative Quarter Result on 31-Mar-2013 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 80.35%
YoY- -15.35%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,494,152 9,147,325 6,732,525 4,556,507 2,320,957 10,570,188 8,150,560 -54.49%
PBT 377,723 1,199,767 867,060 638,170 353,610 1,560,436 1,087,666 -50.49%
Tax -75,263 -232,797 -170,505 -140,364 -81,291 -300,347 -257,915 -55.90%
NP 302,460 966,970 696,555 497,806 272,319 1,260,089 829,751 -48.87%
-
NP to SH 292,684 917,743 659,738 470,576 260,919 1,211,244 788,978 -48.27%
-
Tax Rate 19.93% 19.40% 19.66% 21.99% 22.99% 19.25% 23.71% -
Total Cost 2,191,692 8,180,355 6,035,970 4,058,701 2,048,638 9,310,099 7,320,809 -55.14%
-
Net Worth 7,859,446 7,529,307 7,156,569 7,188,518 7,454,759 7,113,970 6,783,831 10.27%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 532,482 159,744 159,744 - 692,227 159,744 -
Div Payout % - 58.02% 24.21% 33.95% - 57.15% 20.25% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 7,859,446 7,529,307 7,156,569 7,188,518 7,454,759 7,113,970 6,783,831 10.27%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.13% 10.57% 10.35% 10.93% 11.73% 11.92% 10.18% -
ROE 3.72% 12.19% 9.22% 6.55% 3.50% 17.03% 11.63% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 234.20 858.93 632.18 427.85 217.94 992.54 765.34 -54.49%
EPS 27.50 86.20 61.90 44.20 24.50 113.74 74.08 -48.25%
DPS 0.00 50.00 15.00 15.00 0.00 65.00 15.00 -
NAPS 7.38 7.07 6.72 6.75 7.00 6.68 6.37 10.27%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 221.18 811.17 597.03 404.07 205.82 937.35 722.78 -54.49%
EPS 25.95 81.38 58.50 41.73 23.14 107.41 69.97 -48.28%
DPS 0.00 47.22 14.17 14.17 0.00 61.39 14.17 -
NAPS 6.9697 6.6769 6.3464 6.3747 6.6108 6.3086 6.0158 10.28%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 24.90 22.60 21.72 20.92 24.00 22.06 22.94 -
P/RPS 10.63 2.63 3.44 4.89 11.01 2.22 3.00 131.88%
P/EPS 90.60 26.23 35.06 47.34 97.96 19.40 30.96 104.19%
EY 1.10 3.81 2.85 2.11 1.02 5.16 3.23 -51.13%
DY 0.00 2.21 0.69 0.72 0.00 2.95 0.65 -
P/NAPS 3.37 3.20 3.23 3.10 3.43 3.30 3.60 -4.29%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 20/11/13 20/08/13 22/05/13 20/02/13 21/11/12 29/08/12 -
Price 24.50 24.00 21.24 21.70 21.32 20.56 23.24 -
P/RPS 10.46 2.79 3.36 5.07 9.78 2.07 3.04 127.40%
P/EPS 89.15 27.85 34.29 49.11 87.02 18.08 31.37 100.25%
EY 1.12 3.59 2.92 2.04 1.15 5.53 3.19 -50.13%
DY 0.00 2.08 0.71 0.69 0.00 3.16 0.65 -
P/NAPS 3.32 3.39 3.16 3.21 3.05 3.08 3.65 -6.10%

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