[KLK] YoY Annualized Quarter Result on 31-Dec-2004 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 44.29%
YoY- 28.11%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 7,118,044 4,687,948 4,054,888 4,301,156 3,970,536 3,511,428 2,526,108 18.83%
PBT 1,490,464 776,892 850,552 819,404 681,024 669,488 377,832 25.68%
Tax -276,992 -153,432 -162,652 -198,608 -196,436 -156,684 -71,128 25.41%
NP 1,213,472 623,460 687,900 620,796 484,588 512,804 306,704 25.74%
-
NP to SH 1,164,544 624,448 680,976 620,796 484,588 512,804 306,704 24.89%
-
Tax Rate 18.58% 19.75% 19.12% 24.24% 28.84% 23.40% 18.83% -
Total Cost 5,904,572 4,064,488 3,366,988 3,680,360 3,485,948 2,998,624 2,219,404 17.70%
-
Net Worth 5,143,331 4,678,390 4,437,135 4,117,496 3,848,867 3,485,420 3,244,530 7.97%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 5,143,331 4,678,390 4,437,135 4,117,496 3,848,867 3,485,420 3,244,530 7.97%
NOSH 1,064,871 709,922 709,941 709,913 710,123 709,861 709,962 6.98%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 17.05% 13.30% 16.96% 14.43% 12.20% 14.60% 12.14% -
ROE 22.64% 13.35% 15.35% 15.08% 12.59% 14.71% 9.45% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 668.44 660.35 571.16 605.87 559.13 494.66 355.81 11.07%
EPS 109.36 87.96 95.92 87.44 68.24 72.24 43.20 16.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.83 6.59 6.25 5.80 5.42 4.91 4.57 0.92%
Adjusted Per Share Value based on latest NOSH - 709,913
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 647.69 426.57 368.97 391.37 361.29 319.52 229.86 18.83%
EPS 105.97 56.82 61.96 56.49 44.09 46.66 27.91 24.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6801 4.257 4.0375 3.7466 3.5022 3.1715 2.9523 7.97%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 17.40 13.50 8.40 6.90 6.70 6.50 5.30 -
P/RPS 2.60 2.04 1.47 1.14 1.20 1.31 1.49 9.71%
P/EPS 15.91 15.35 8.76 7.89 9.82 9.00 12.27 4.42%
EY 6.29 6.52 11.42 12.67 10.19 11.11 8.15 -4.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 2.05 1.34 1.19 1.24 1.32 1.16 20.76%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 20/02/08 14/02/07 22/02/06 23/02/05 18/02/04 26/02/03 26/02/02 -
Price 18.70 16.50 9.40 6.25 6.55 6.20 5.40 -
P/RPS 2.80 2.50 1.65 1.03 1.17 1.25 1.52 10.71%
P/EPS 17.10 18.76 9.80 7.15 9.60 8.58 12.50 5.35%
EY 5.85 5.33 10.20 13.99 10.42 11.65 8.00 -5.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.87 2.50 1.50 1.08 1.21 1.26 1.18 21.87%

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