[KLK] QoQ Cumulative Quarter Result on 31-Mar-2014 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 107.49%
YoY- 29.05%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 3,114,493 11,129,973 8,351,833 5,428,195 2,494,152 9,147,325 6,732,525 -40.10%
PBT 294,339 1,317,697 1,079,079 802,150 377,723 1,199,767 867,060 -51.24%
Tax -66,983 -285,003 -221,186 -162,562 -75,263 -232,797 -170,505 -46.26%
NP 227,356 1,032,694 857,893 639,588 302,460 966,970 696,555 -52.49%
-
NP to SH 214,201 991,705 820,953 607,289 292,684 917,743 659,738 -52.66%
-
Tax Rate 22.76% 21.63% 20.50% 20.27% 19.93% 19.40% 19.66% -
Total Cost 2,887,137 10,097,279 7,493,940 4,788,607 2,191,692 8,180,355 6,035,970 -38.75%
-
Net Worth 8,253,484 7,752,950 7,763,599 8,029,841 7,859,446 7,529,307 7,156,569 9.94%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 585,731 159,744 159,744 - 532,482 159,744 -
Div Payout % - 59.06% 19.46% 26.30% - 58.02% 24.21% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 8,253,484 7,752,950 7,763,599 8,029,841 7,859,446 7,529,307 7,156,569 9.94%
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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.30% 9.28% 10.27% 11.78% 12.13% 10.57% 10.35% -
ROE 2.60% 12.79% 10.57% 7.56% 3.72% 12.19% 9.22% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 292.45 1,045.10 784.23 509.71 234.20 858.93 632.18 -40.10%
EPS 20.10 93.10 77.10 57.00 27.50 86.20 61.90 -52.66%
DPS 0.00 55.00 15.00 15.00 0.00 50.00 15.00 -
NAPS 7.75 7.28 7.29 7.54 7.38 7.07 6.72 9.94%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 276.19 986.99 740.63 481.37 221.18 811.17 597.03 -40.10%
EPS 19.00 87.94 72.80 53.85 25.95 81.38 58.50 -52.65%
DPS 0.00 51.94 14.17 14.17 0.00 47.22 14.17 -
NAPS 7.3191 6.8752 6.8847 7.1208 6.9697 6.6769 6.3464 9.94%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 22.80 21.08 24.20 24.20 24.90 22.60 21.72 -
P/RPS 7.80 2.02 3.09 4.75 10.63 2.63 3.44 72.33%
P/EPS 113.36 22.64 31.39 42.44 90.60 26.23 35.06 118.19%
EY 0.88 4.42 3.19 2.36 1.10 3.81 2.85 -54.21%
DY 0.00 2.61 0.62 0.62 0.00 2.21 0.69 -
P/NAPS 2.94 2.90 3.32 3.21 3.37 3.20 3.23 -6.06%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 19/11/14 20/08/14 21/05/14 19/02/14 20/11/13 20/08/13 -
Price 23.18 23.00 23.86 24.70 24.50 24.00 21.24 -
P/RPS 7.93 2.20 3.04 4.85 10.46 2.79 3.36 76.98%
P/EPS 115.25 24.70 30.95 43.31 89.15 27.85 34.29 123.88%
EY 0.87 4.05 3.23 2.31 1.12 3.59 2.92 -55.29%
DY 0.00 2.39 0.63 0.61 0.00 2.08 0.71 -
P/NAPS 2.99 3.16 3.27 3.28 3.32 3.39 3.16 -3.60%

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