[KLK] QoQ Quarter Result on 30-Jun-2007 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 16.82%
YoY- 37.24%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,895,549 1,779,511 1,509,056 1,351,719 1,034,865 1,171,987 1,037,434 49.40%
PBT 340,259 372,616 327,071 193,698 171,466 194,223 126,235 93.56%
Tax -89,560 -69,248 -54,673 -36,143 -42,835 -38,358 -42,620 63.98%
NP 250,699 303,368 272,398 157,555 128,631 155,865 83,615 107.78%
-
NP to SH 236,655 291,136 263,336 148,009 126,697 156,112 82,515 101.73%
-
Tax Rate 26.32% 18.58% 16.72% 18.66% 24.98% 19.75% 33.76% -
Total Cost 1,644,850 1,476,143 1,236,658 1,194,164 906,234 1,016,122 953,819 43.75%
-
Net Worth 5,069,657 5,143,331 4,919,580 4,653,232 4,567,480 4,678,390 4,260,671 12.27%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 159,758 - 425,937 - 106,468 - 284,044 -31.83%
Div Payout % 67.51% - 161.75% - 84.03% - 344.23% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 5,069,657 5,143,331 4,919,580 4,653,232 4,567,480 4,678,390 4,260,671 12.27%
NOSH 1,065,054 1,064,871 1,064,844 1,064,812 1,064,680 709,922 710,111 30.99%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.23% 17.05% 18.05% 11.66% 12.43% 13.30% 8.06% -
ROE 4.67% 5.66% 5.35% 3.18% 2.77% 3.34% 1.94% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 177.98 167.11 141.72 126.94 97.20 165.09 146.09 14.05%
EPS 22.22 27.34 24.73 13.90 11.90 21.99 7.75 101.68%
DPS 15.00 0.00 40.00 0.00 10.00 0.00 40.00 -47.96%
NAPS 4.76 4.83 4.62 4.37 4.29 6.59 6.00 -14.28%
Adjusted Per Share Value based on latest NOSH - 1,064,812
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 168.09 157.80 133.82 119.87 91.77 103.93 92.00 49.39%
EPS 20.99 25.82 23.35 13.13 11.24 13.84 7.32 101.70%
DPS 14.17 0.00 37.77 0.00 9.44 0.00 25.19 -31.83%
NAPS 4.4957 4.561 4.3626 4.1264 4.0504 4.1487 3.7783 12.27%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 16.20 17.40 13.20 12.90 12.00 13.50 10.90 -
P/RPS 9.10 10.41 9.31 10.16 12.35 8.18 7.46 14.15%
P/EPS 72.91 63.64 53.38 92.81 100.84 61.39 93.80 -15.44%
EY 1.37 1.57 1.87 1.08 0.99 1.63 1.07 17.89%
DY 0.93 0.00 3.03 0.00 0.83 0.00 3.67 -59.92%
P/NAPS 3.40 3.60 2.86 2.95 2.80 2.05 1.82 51.62%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 20/02/08 20/11/07 22/08/07 23/05/07 14/02/07 22/11/06 -
Price 17.90 18.70 16.30 11.60 13.50 16.50 13.90 -
P/RPS 10.06 11.19 11.50 9.14 13.89 9.99 9.51 3.81%
P/EPS 80.56 68.40 65.91 83.45 113.45 75.03 119.62 -23.14%
EY 1.24 1.46 1.52 1.20 0.88 1.33 0.84 29.61%
DY 0.84 0.00 2.45 0.00 0.74 0.00 2.88 -55.98%
P/NAPS 3.76 3.87 3.53 2.65 3.15 2.50 2.32 37.93%

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