[KLK] QoQ TTM Result on 30-Sep-2002 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- 24.25%
YoY- 316.79%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 3,266,730 2,944,026 2,715,401 2,469,071 2,288,404 2,135,282 2,087,650 34.89%
PBT 520,056 470,849 420,033 347,119 276,847 220,281 129,112 153.80%
Tax -161,875 -136,455 -113,435 -92,046 -71,556 -62,254 -20,428 298.97%
NP 358,181 334,394 306,598 255,073 205,291 158,027 108,684 121.94%
-
NP to SH 358,181 334,394 306,598 255,073 205,291 158,027 80,763 170.67%
-
Tax Rate 31.13% 28.98% 27.01% 26.52% 25.85% 28.26% 15.82% -
Total Cost 2,908,549 2,609,632 2,408,803 2,213,998 2,083,113 1,977,255 1,978,966 29.35%
-
Net Worth 3,606,462 3,501,798 3,485,420 2,840,232 3,386,151 3,294,266 3,244,530 7.32%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 142,026 142,026 142,006 142,006 106,407 106,407 106,436 21.26%
Div Payout % 39.65% 42.47% 46.32% 55.67% 51.83% 67.33% 131.79% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 3,606,462 3,501,798 3,485,420 2,840,232 3,386,151 3,294,266 3,244,530 7.32%
NOSH 709,933 710,303 709,861 710,058 709,885 709,971 709,962 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 10.96% 11.36% 11.29% 10.33% 8.97% 7.40% 5.21% -
ROE 9.93% 9.55% 8.80% 8.98% 6.06% 4.80% 2.49% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 460.15 414.47 382.53 347.73 322.36 300.76 294.05 34.89%
EPS 50.45 47.08 43.19 35.92 28.92 22.26 11.38 170.60%
DPS 20.00 20.00 20.00 20.00 15.00 15.00 15.00 21.20%
NAPS 5.08 4.93 4.91 4.00 4.77 4.64 4.57 7.32%
Adjusted Per Share Value based on latest NOSH - 710,058
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 297.25 267.89 247.08 224.67 208.23 194.30 189.96 34.89%
EPS 32.59 30.43 27.90 23.21 18.68 14.38 7.35 170.63%
DPS 12.92 12.92 12.92 12.92 9.68 9.68 9.68 21.28%
NAPS 3.2816 3.1864 3.1715 2.5844 3.0812 2.9975 2.9523 7.32%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 6.20 5.60 6.50 6.05 6.50 5.80 5.30 -
P/RPS 1.35 1.35 1.70 1.74 2.02 1.93 1.80 -17.49%
P/EPS 12.29 11.90 15.05 16.84 22.48 26.06 46.59 -58.96%
EY 8.14 8.41 6.64 5.94 4.45 3.84 2.15 143.50%
DY 3.23 3.57 3.08 3.31 2.31 2.59 2.83 9.24%
P/NAPS 1.22 1.14 1.32 1.51 1.36 1.25 1.16 3.42%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 18/08/03 16/05/03 26/02/03 27/11/02 22/08/02 16/05/02 26/02/02 -
Price 6.10 5.85 6.20 6.40 6.80 6.70 5.40 -
P/RPS 1.33 1.41 1.62 1.84 2.11 2.23 1.84 -19.50%
P/EPS 12.09 12.43 14.35 17.82 23.51 30.10 47.47 -59.92%
EY 8.27 8.05 6.97 5.61 4.25 3.32 2.11 149.21%
DY 3.28 3.42 3.23 3.13 2.21 2.24 2.78 11.69%
P/NAPS 1.20 1.19 1.26 1.60 1.43 1.44 1.18 1.12%

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