[KLK] QoQ Quarter Result on 30-Jun-2002 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Jun-2002 [#3]
Profit Trend
QoQ- 25.16%
YoY- 326.05%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 754,111 877,857 700,549 611,509 525,486 631,527 519,882 28.16%
PBT 119,477 167,372 108,820 75,180 68,661 94,458 38,548 112.72%
Tax -42,338 -39,171 -41,526 -13,420 -19,318 -17,782 -21,036 59.47%
NP 77,139 128,201 67,294 61,760 49,343 76,676 17,512 168.95%
-
NP to SH 77,139 128,201 67,294 61,760 49,343 76,676 17,512 168.95%
-
Tax Rate 35.44% 23.40% 38.16% 17.85% 28.14% 18.83% 54.57% -
Total Cost 676,972 749,656 633,255 549,749 476,143 554,851 502,370 22.02%
-
Net Worth 3,501,798 3,485,420 2,840,232 3,386,151 3,294,266 3,244,530 3,190,445 6.41%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 42,618 - 99,408 - 42,598 - 63,808 -23.60%
Div Payout % 55.25% - 147.72% - 86.33% - 364.37% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 3,501,798 3,485,420 2,840,232 3,386,151 3,294,266 3,244,530 3,190,445 6.41%
NOSH 710,303 709,861 710,058 709,885 709,971 709,962 708,987 0.12%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 10.23% 14.60% 9.61% 10.10% 9.39% 12.14% 3.37% -
ROE 2.20% 3.68% 2.37% 1.82% 1.50% 2.36% 0.55% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 106.17 123.67 98.66 86.14 74.02 88.95 73.33 28.01%
EPS 10.86 18.06 9.47 8.70 6.95 10.80 2.47 168.62%
DPS 6.00 0.00 14.00 0.00 6.00 0.00 9.00 -23.70%
NAPS 4.93 4.91 4.00 4.77 4.64 4.57 4.50 6.27%
Adjusted Per Share Value based on latest NOSH - 709,885
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 68.62 79.88 63.74 55.64 47.82 57.46 47.31 28.16%
EPS 7.02 11.67 6.12 5.62 4.49 6.98 1.59 169.37%
DPS 3.88 0.00 9.05 0.00 3.88 0.00 5.81 -23.61%
NAPS 3.1864 3.1715 2.5844 3.0812 2.9975 2.9523 2.9031 6.41%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 5.60 6.50 6.05 6.50 5.80 5.30 5.00 -
P/RPS 5.27 5.26 6.13 7.55 7.84 5.96 6.82 -15.80%
P/EPS 51.57 35.99 63.84 74.71 83.45 49.07 202.43 -59.84%
EY 1.94 2.78 1.57 1.34 1.20 2.04 0.49 150.47%
DY 1.07 0.00 2.31 0.00 1.03 0.00 1.80 -29.32%
P/NAPS 1.14 1.32 1.51 1.36 1.25 1.16 1.11 1.79%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 16/05/03 26/02/03 27/11/02 22/08/02 16/05/02 26/02/02 26/11/01 -
Price 5.85 6.20 6.40 6.80 6.70 5.40 5.15 -
P/RPS 5.51 5.01 6.49 7.89 9.05 6.07 7.02 -14.92%
P/EPS 53.87 34.33 67.53 78.16 96.40 50.00 208.50 -59.46%
EY 1.86 2.91 1.48 1.28 1.04 2.00 0.48 146.91%
DY 1.03 0.00 2.19 0.00 0.90 0.00 1.75 -29.79%
P/NAPS 1.19 1.26 1.60 1.43 1.44 1.18 1.14 2.90%

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