[KLK] QoQ TTM 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- 29.91%
YoY- 127.88%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 2,944,026 2,715,401 2,469,071 2,288,404 2,135,282 2,087,650 2,041,614 27.66%
PBT 470,849 420,033 347,119 276,847 220,281 129,112 106,559 169.51%
Tax -136,455 -113,435 -92,046 -71,556 -62,254 -20,428 -17,438 294.64%
NP 334,394 306,598 255,073 205,291 158,027 108,684 89,121 141.65%
-
NP to SH 334,394 306,598 255,073 205,291 158,027 80,763 61,200 210.54%
-
Tax Rate 28.98% 27.01% 26.52% 25.85% 28.26% 15.82% 16.36% -
Total Cost 2,609,632 2,408,803 2,213,998 2,083,113 1,977,255 1,978,966 1,952,493 21.35%
-
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 142,026 142,006 142,006 106,407 106,407 106,436 106,436 21.22%
Div Payout % 42.47% 46.32% 55.67% 51.83% 67.33% 131.79% 173.92% -
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 11.36% 11.29% 10.33% 8.97% 7.40% 5.21% 4.37% -
ROE 9.55% 8.80% 8.98% 6.06% 4.80% 2.49% 1.92% -
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 414.47 382.53 347.73 322.36 300.76 294.05 287.96 27.50%
EPS 47.08 43.19 35.92 28.92 22.26 11.38 8.63 210.21%
DPS 20.00 20.00 20.00 15.00 15.00 15.00 15.00 21.16%
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 267.89 247.08 224.67 208.23 194.30 189.96 185.77 27.66%
EPS 30.43 27.90 23.21 18.68 14.38 7.35 5.57 210.51%
DPS 12.92 12.92 12.92 9.68 9.68 9.68 9.68 21.24%
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 1.35 1.70 1.74 2.02 1.93 1.80 1.74 -15.57%
P/EPS 11.90 15.05 16.84 22.48 26.06 46.59 57.92 -65.21%
EY 8.41 6.64 5.94 4.45 3.84 2.15 1.73 187.24%
DY 3.57 3.08 3.31 2.31 2.59 2.83 3.00 12.30%
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 1.41 1.62 1.84 2.11 2.23 1.84 1.79 -14.71%
P/EPS 12.43 14.35 17.82 23.51 30.10 47.47 59.66 -64.88%
EY 8.05 6.97 5.61 4.25 3.32 2.11 1.68 184.49%
DY 3.42 3.23 3.13 2.21 2.24 2.78 2.91 11.37%
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