[KLK] QoQ Quarter Result on 31-Mar-2007 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- -18.84%
YoY- 67.53%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,779,511 1,509,056 1,351,719 1,034,865 1,171,987 1,037,434 1,008,744 45.84%
PBT 372,616 327,071 193,698 171,466 194,223 126,235 147,588 85.10%
Tax -69,248 -54,673 -36,143 -42,835 -38,358 -42,620 -39,013 46.44%
NP 303,368 272,398 157,555 128,631 155,865 83,615 108,575 98.00%
-
NP to SH 291,136 263,336 148,009 126,697 156,112 82,515 107,846 93.52%
-
Tax Rate 18.58% 16.72% 18.66% 24.98% 19.75% 33.76% 26.43% -
Total Cost 1,476,143 1,236,658 1,194,164 906,234 1,016,122 953,819 900,169 38.93%
-
Net Worth 5,143,331 4,919,580 4,653,232 4,567,480 4,678,390 4,260,671 4,259,881 13.34%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 425,937 - 106,468 - 284,044 - -
Div Payout % - 161.75% - 84.03% - 344.23% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 5,143,331 4,919,580 4,653,232 4,567,480 4,678,390 4,260,671 4,259,881 13.34%
NOSH 1,064,871 1,064,844 1,064,812 1,064,680 709,922 710,111 709,980 30.93%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 17.05% 18.05% 11.66% 12.43% 13.30% 8.06% 10.76% -
ROE 5.66% 5.35% 3.18% 2.77% 3.34% 1.94% 2.53% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 167.11 141.72 126.94 97.20 165.09 146.09 142.08 11.39%
EPS 27.34 24.73 13.90 11.90 21.99 7.75 10.13 93.49%
DPS 0.00 40.00 0.00 10.00 0.00 40.00 0.00 -
NAPS 4.83 4.62 4.37 4.29 6.59 6.00 6.00 -13.42%
Adjusted Per Share Value based on latest NOSH - 1,064,680
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 157.80 133.82 119.87 91.77 103.93 92.00 89.45 45.84%
EPS 25.82 23.35 13.13 11.24 13.84 7.32 9.56 93.58%
DPS 0.00 37.77 0.00 9.44 0.00 25.19 0.00 -
NAPS 4.561 4.3626 4.1264 4.0504 4.1487 3.7783 3.7776 13.34%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 17.40 13.20 12.90 12.00 13.50 10.90 9.75 -
P/RPS 10.41 9.31 10.16 12.35 8.18 7.46 6.86 31.95%
P/EPS 63.64 53.38 92.81 100.84 61.39 93.80 64.19 -0.57%
EY 1.57 1.87 1.08 0.99 1.63 1.07 1.56 0.42%
DY 0.00 3.03 0.00 0.83 0.00 3.67 0.00 -
P/NAPS 3.60 2.86 2.95 2.80 2.05 1.82 1.63 69.34%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 20/11/07 22/08/07 23/05/07 14/02/07 22/11/06 23/08/06 -
Price 18.70 16.30 11.60 13.50 16.50 13.90 11.50 -
P/RPS 11.19 11.50 9.14 13.89 9.99 9.51 8.09 24.06%
P/EPS 68.40 65.91 83.45 113.45 75.03 119.62 75.71 -6.52%
EY 1.46 1.52 1.20 0.88 1.33 0.84 1.32 6.93%
DY 0.00 2.45 0.00 0.74 0.00 2.88 0.00 -
P/NAPS 3.87 3.53 2.65 3.15 2.50 2.32 1.92 59.36%

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