[KLK] YoY Annualized Quarter Result on 30-Sep-2010 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 8.26%
YoY- 65.28%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 9,147,325 10,570,188 10,743,252 7,490,626 6,658,308 7,855,425 5,067,627 10.33%
PBT 1,199,767 1,560,436 2,066,205 1,382,832 887,362 1,445,481 886,458 5.16%
Tax -232,797 -300,347 -420,674 -315,562 -244,751 -355,976 -172,009 5.16%
NP 966,970 1,260,089 1,645,531 1,067,270 642,611 1,089,505 714,449 5.16%
-
NP to SH 917,743 1,211,244 1,571,413 1,012,340 612,500 1,040,653 694,154 4.75%
-
Tax Rate 19.40% 19.25% 20.36% 22.82% 27.58% 24.63% 19.40% -
Total Cost 8,180,355 9,310,099 9,097,721 6,423,356 6,015,697 6,765,920 4,353,178 11.07%
-
Net Worth 7,529,307 7,113,970 7,071,145 6,006,309 5,634,020 5,537,653 4,920,207 7.34%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 532,482 692,227 905,191 638,969 426,012 745,453 532,490 -0.00%
Div Payout % 58.02% 57.15% 57.60% 63.12% 69.55% 71.63% 76.71% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 7,529,307 7,113,970 7,071,145 6,006,309 5,634,020 5,537,653 4,920,207 7.34%
NOSH 1,064,965 1,064,965 1,064,931 1,064,948 1,065,032 1,064,933 1,064,980 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.57% 11.92% 15.32% 14.25% 9.65% 13.87% 14.10% -
ROE 12.19% 17.03% 22.22% 16.85% 10.87% 18.79% 14.11% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 858.93 992.54 1,008.82 703.38 625.17 737.64 475.84 10.33%
EPS 86.20 113.74 147.56 95.06 57.51 97.72 65.18 4.76%
DPS 50.00 65.00 85.00 60.00 40.00 70.00 50.00 0.00%
NAPS 7.07 6.68 6.64 5.64 5.29 5.20 4.62 7.34%
Adjusted Per Share Value based on latest NOSH - 1,064,857
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 811.17 937.35 952.70 664.26 590.45 696.61 449.39 10.33%
EPS 81.38 107.41 139.35 89.77 54.32 92.28 61.56 4.75%
DPS 47.22 61.39 80.27 56.66 37.78 66.11 47.22 0.00%
NAPS 6.6769 6.3086 6.2706 5.3263 4.9962 4.9107 4.3632 7.34%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 22.60 22.06 21.10 17.00 13.80 9.60 13.20 -
P/RPS 2.63 2.22 2.09 2.42 2.21 1.30 2.77 -0.85%
P/EPS 26.23 19.40 14.30 17.88 24.00 9.82 20.25 4.40%
EY 3.81 5.16 6.99 5.59 4.17 10.18 4.94 -4.23%
DY 2.21 2.95 4.03 3.53 2.90 7.29 3.79 -8.58%
P/NAPS 3.20 3.30 3.18 3.01 2.61 1.85 2.86 1.88%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 21/11/12 23/11/11 29/11/10 24/11/09 21/11/08 20/11/07 -
Price 24.00 20.56 21.38 19.98 15.30 8.00 16.30 -
P/RPS 2.79 2.07 2.12 2.84 2.45 1.08 3.43 -3.38%
P/EPS 27.85 18.08 14.49 21.02 26.60 8.19 25.01 1.80%
EY 3.59 5.53 6.90 4.76 3.76 12.22 4.00 -1.78%
DY 2.08 3.16 3.98 3.00 2.61 8.75 3.07 -6.27%
P/NAPS 3.39 3.08 3.22 3.54 2.89 1.54 3.53 -0.67%

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