[KLK] YoY Annualized Quarter Result on 30-Jun-2014 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- -9.88%
YoY- 24.44%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 21,120,338 15,950,465 12,957,210 11,135,777 8,976,700 10,867,413 10,324,792 12.65%
PBT 1,425,870 1,957,754 1,202,784 1,438,772 1,156,080 1,450,221 1,955,941 -5.12%
Tax -357,834 -249,313 -257,784 -294,914 -227,340 -343,886 -396,393 -1.68%
NP 1,068,036 1,708,441 945,000 1,143,857 928,740 1,106,334 1,559,548 -6.10%
-
NP to SH 1,017,341 1,622,845 911,498 1,094,604 879,650 1,051,970 1,481,065 -6.06%
-
Tax Rate 25.10% 12.73% 21.43% 20.50% 19.66% 23.71% 20.27% -
Total Cost 20,052,302 14,242,024 12,012,210 9,991,920 8,047,960 9,761,078 8,765,244 14.77%
-
Net Worth 11,341,884 9,808,334 8,775,317 7,763,599 7,156,569 6,783,831 6,784,074 8.93%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 212,993 212,993 212,993 212,993 212,993 212,993 213,000 -0.00%
Div Payout % 20.94% 13.12% 23.37% 19.46% 24.21% 20.25% 14.38% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 11,341,884 9,808,334 8,775,317 7,763,599 7,156,569 6,783,831 6,784,074 8.93%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,065,003 -0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.06% 10.71% 7.29% 10.27% 10.35% 10.18% 15.10% -
ROE 8.97% 16.55% 10.39% 14.10% 12.29% 15.51% 21.83% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1,983.19 1,497.74 1,216.68 1,045.65 842.91 1,020.45 969.46 12.65%
EPS 95.47 152.40 85.60 102.80 82.53 98.77 139.07 -6.07%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 10.65 9.21 8.24 7.29 6.72 6.37 6.37 8.93%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1,921.80 1,451.38 1,179.01 1,013.28 816.82 988.86 939.48 12.65%
EPS 92.57 147.67 82.94 99.60 80.04 95.72 134.77 -6.06%
DPS 19.38 19.38 19.38 19.38 19.38 19.38 19.38 0.00%
NAPS 10.3203 8.9249 7.9849 7.0643 6.512 6.1728 6.173 8.93%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 24.88 23.26 21.40 24.20 21.72 22.94 22.16 -
P/RPS 1.25 1.55 1.76 2.31 2.58 2.25 2.29 -9.58%
P/EPS 26.04 15.26 25.00 23.54 26.30 23.22 15.93 8.52%
EY 3.84 6.55 4.00 4.25 3.80 4.31 6.28 -7.86%
DY 0.80 0.86 0.93 0.83 0.92 0.87 0.90 -1.94%
P/NAPS 2.34 2.53 2.60 3.32 3.23 3.60 3.48 -6.39%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 15/08/17 17/08/16 19/08/15 20/08/14 20/08/13 29/08/12 16/08/11 -
Price 24.68 23.22 20.22 23.86 21.24 23.24 21.10 -
P/RPS 1.24 1.55 1.66 2.28 2.52 2.28 2.18 -8.96%
P/EPS 25.84 15.24 23.62 23.21 25.71 23.53 15.17 9.27%
EY 3.87 6.56 4.23 4.31 3.89 4.25 6.59 -8.48%
DY 0.81 0.86 0.99 0.84 0.94 0.86 0.95 -2.61%
P/NAPS 2.32 2.52 2.45 3.27 3.16 3.65 3.31 -5.74%

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