[KLK] QoQ TTM Result on 31-Mar-2002 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Mar-2002 [#2]
Profit Trend
QoQ- 95.67%
YoY- 53.61%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 2,715,401 2,469,071 2,288,404 2,135,282 2,087,650 2,041,614 2,073,794 19.62%
PBT 420,033 347,119 276,847 220,281 129,112 106,559 145,108 102.71%
Tax -113,435 -92,046 -71,556 -62,254 -20,428 -17,438 -27,100 159.05%
NP 306,598 255,073 205,291 158,027 108,684 89,121 118,008 88.66%
-
NP to SH 306,598 255,073 205,291 158,027 80,763 61,200 90,087 125.75%
-
Tax Rate 27.01% 26.52% 25.85% 28.26% 15.82% 16.36% 18.68% -
Total Cost 2,408,803 2,213,998 2,083,113 1,977,255 1,978,966 1,952,493 1,955,786 14.85%
-
Net Worth 3,485,420 2,840,232 3,386,151 3,294,266 3,244,530 3,190,445 3,169,223 6.52%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 142,006 142,006 106,407 106,407 106,436 106,436 142,104 -0.04%
Div Payout % 46.32% 55.67% 51.83% 67.33% 131.79% 173.92% 157.74% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 3,485,420 2,840,232 3,386,151 3,294,266 3,244,530 3,190,445 3,169,223 6.52%
NOSH 709,861 710,058 709,885 709,971 709,962 708,987 710,588 -0.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 11.29% 10.33% 8.97% 7.40% 5.21% 4.37% 5.69% -
ROE 8.80% 8.98% 6.06% 4.80% 2.49% 1.92% 2.84% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 382.53 347.73 322.36 300.76 294.05 287.96 291.84 19.71%
EPS 43.19 35.92 28.92 22.26 11.38 8.63 12.68 125.87%
DPS 20.00 20.00 15.00 15.00 15.00 15.00 20.00 0.00%
NAPS 4.91 4.00 4.77 4.64 4.57 4.50 4.46 6.59%
Adjusted Per Share Value based on latest NOSH - 709,971
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 240.80 218.95 202.93 189.35 185.13 181.05 183.90 19.62%
EPS 27.19 22.62 18.20 14.01 7.16 5.43 7.99 125.73%
DPS 12.59 12.59 9.44 9.44 9.44 9.44 12.60 -0.05%
NAPS 3.0908 2.5187 3.0028 2.9213 2.8772 2.8292 2.8104 6.52%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 6.50 6.05 6.50 5.80 5.30 5.00 4.84 -
P/RPS 1.70 1.74 2.02 1.93 1.80 1.74 1.66 1.59%
P/EPS 15.05 16.84 22.48 26.06 46.59 57.92 38.18 -46.14%
EY 6.64 5.94 4.45 3.84 2.15 1.73 2.62 85.57%
DY 3.08 3.31 2.31 2.59 2.83 3.00 4.13 -17.71%
P/NAPS 1.32 1.51 1.36 1.25 1.16 1.11 1.09 13.57%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 27/11/02 22/08/02 16/05/02 26/02/02 26/11/01 22/08/01 -
Price 6.20 6.40 6.80 6.70 5.40 5.15 5.30 -
P/RPS 1.62 1.84 2.11 2.23 1.84 1.79 1.82 -7.44%
P/EPS 14.35 17.82 23.51 30.10 47.47 59.66 41.81 -50.88%
EY 6.97 5.61 4.25 3.32 2.11 1.68 2.39 103.72%
DY 3.23 3.13 2.21 2.24 2.78 2.91 3.77 -9.76%
P/NAPS 1.26 1.60 1.43 1.44 1.18 1.14 1.19 3.87%

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