[KLK] QoQ Quarter Result on 31-Dec-2001 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Dec-2001 [#1]
Profit Trend
QoQ- 337.85%
YoY- 34.25%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 700,549 611,509 525,486 631,527 519,882 458,387 477,854 29.02%
PBT 108,820 75,180 68,661 94,458 38,548 18,614 -22,508 -
Tax -41,526 -13,420 -19,318 -17,782 -21,036 -4,118 22,508 -
NP 67,294 61,760 49,343 76,676 17,512 14,496 0 -
-
NP to SH 67,294 61,760 49,343 76,676 17,512 14,496 -27,921 -
-
Tax Rate 38.16% 17.85% 28.14% 18.83% 54.57% 22.12% - -
Total Cost 633,255 549,749 476,143 554,851 502,370 443,891 477,854 20.62%
-
Net Worth 2,840,232 3,386,151 3,294,266 3,244,530 3,190,445 3,169,223 3,168,642 -7.02%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 99,408 - 42,598 - 63,808 - 42,627 75.76%
Div Payout % 147.72% - 86.33% - 364.37% - 0.00% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 2,840,232 3,386,151 3,294,266 3,244,530 3,190,445 3,169,223 3,168,642 -7.02%
NOSH 710,058 709,885 709,971 709,962 708,987 710,588 710,458 -0.03%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 9.61% 10.10% 9.39% 12.14% 3.37% 3.16% 0.00% -
ROE 2.37% 1.82% 1.50% 2.36% 0.55% 0.46% -0.88% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 98.66 86.14 74.02 88.95 73.33 64.51 67.26 29.06%
EPS 9.47 8.70 6.95 10.80 2.47 2.04 -3.93 -
DPS 14.00 0.00 6.00 0.00 9.00 0.00 6.00 75.83%
NAPS 4.00 4.77 4.64 4.57 4.50 4.46 4.46 -6.99%
Adjusted Per Share Value based on latest NOSH - 709,962
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 62.12 54.23 46.60 56.00 46.10 40.65 42.38 29.00%
EPS 5.97 5.48 4.38 6.80 1.55 1.29 -2.48 -
DPS 8.82 0.00 3.78 0.00 5.66 0.00 3.78 75.83%
NAPS 2.5187 3.0028 2.9213 2.8772 2.8292 2.8104 2.8099 -7.02%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 6.05 6.50 5.80 5.30 5.00 4.84 4.80 -
P/RPS 6.13 7.55 7.84 5.96 6.82 7.50 7.14 -9.65%
P/EPS 63.84 74.71 83.45 49.07 202.43 237.25 -122.14 -
EY 1.57 1.34 1.20 2.04 0.49 0.42 -0.82 -
DY 2.31 0.00 1.03 0.00 1.80 0.00 1.25 50.53%
P/NAPS 1.51 1.36 1.25 1.16 1.11 1.09 1.08 25.01%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 22/08/02 16/05/02 26/02/02 26/11/01 22/08/01 23/05/01 -
Price 6.40 6.80 6.70 5.40 5.15 5.30 4.62 -
P/RPS 6.49 7.89 9.05 6.07 7.02 8.22 6.87 -3.71%
P/EPS 67.53 78.16 96.40 50.00 208.50 259.80 -117.56 -
EY 1.48 1.28 1.04 2.00 0.48 0.38 -0.85 -
DY 2.19 0.00 0.90 0.00 1.75 0.00 1.30 41.53%
P/NAPS 1.60 1.43 1.44 1.18 1.14 1.19 1.04 33.23%

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