[KLK] QoQ Quarter Result on 31-Mar-2003 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- -39.83%
YoY- 56.33%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 992,634 907,350 934,213 754,111 877,857 700,549 611,509 37.99%
PBT 170,256 144,265 124,387 119,477 167,372 108,820 75,180 72.19%
Tax -49,109 -53,874 -38,840 -42,338 -39,171 -41,526 -13,420 136.90%
NP 121,147 90,391 85,547 77,139 128,201 67,294 61,760 56.50%
-
NP to SH 121,147 90,391 85,547 77,139 128,201 67,294 61,760 56.50%
-
Tax Rate 28.84% 37.34% 31.23% 35.44% 23.40% 38.16% 17.85% -
Total Cost 871,487 816,959 848,666 676,972 749,656 633,255 549,749 35.84%
-
Net Worth 3,848,867 3,549,965 3,606,462 3,501,798 3,485,420 2,840,232 3,386,151 8.88%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 134,898 - 42,618 - 99,408 - -
Div Payout % - 149.24% - 55.25% - 147.72% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 3,848,867 3,549,965 3,606,462 3,501,798 3,485,420 2,840,232 3,386,151 8.88%
NOSH 710,123 709,993 709,933 710,303 709,861 710,058 709,885 0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.20% 9.96% 9.16% 10.23% 14.60% 9.61% 10.10% -
ROE 3.15% 2.55% 2.37% 2.20% 3.68% 2.37% 1.82% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 139.78 127.80 131.59 106.17 123.67 98.66 86.14 37.96%
EPS 17.06 12.73 12.05 10.86 18.06 9.47 8.70 56.47%
DPS 0.00 19.00 0.00 6.00 0.00 14.00 0.00 -
NAPS 5.42 5.00 5.08 4.93 4.91 4.00 4.77 8.86%
Adjusted Per Share Value based on latest NOSH - 710,303
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 90.32 82.56 85.01 68.62 79.88 63.74 55.64 38.00%
EPS 11.02 8.22 7.78 7.02 11.67 6.12 5.62 56.46%
DPS 0.00 12.27 0.00 3.88 0.00 9.05 0.00 -
NAPS 3.5022 3.2302 3.2816 3.1864 3.1715 2.5844 3.0812 8.88%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 6.70 6.20 6.20 5.60 6.50 6.05 6.50 -
P/RPS 4.79 4.85 4.71 5.27 5.26 6.13 7.55 -26.10%
P/EPS 39.27 48.70 51.45 51.57 35.99 63.84 74.71 -34.79%
EY 2.55 2.05 1.94 1.94 2.78 1.57 1.34 53.38%
DY 0.00 3.06 0.00 1.07 0.00 2.31 0.00 -
P/NAPS 1.24 1.24 1.22 1.14 1.32 1.51 1.36 -5.95%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 21/11/03 18/08/03 16/05/03 26/02/03 27/11/02 22/08/02 -
Price 6.55 6.50 6.10 5.85 6.20 6.40 6.80 -
P/RPS 4.69 5.09 4.64 5.51 5.01 6.49 7.89 -29.23%
P/EPS 38.39 51.06 50.62 53.87 34.33 67.53 78.16 -37.66%
EY 2.60 1.96 1.98 1.86 2.91 1.48 1.28 60.18%
DY 0.00 2.92 0.00 1.03 0.00 2.19 0.00 -
P/NAPS 1.21 1.30 1.20 1.19 1.26 1.60 1.43 -10.51%

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