[KLK] YoY Annualized Quarter Result on 31-Dec-2012 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -13.83%
YoY- -23.48%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 17,351,204 12,457,972 9,976,608 9,283,828 11,692,708 9,691,920 6,990,864 16.35%
PBT 3,644,372 1,177,356 1,510,892 1,414,440 1,852,820 1,569,116 1,317,880 18.46%
Tax -323,348 -267,932 -301,052 -325,164 -421,580 -299,308 -295,468 1.51%
NP 3,321,024 909,424 1,209,840 1,089,276 1,431,240 1,269,808 1,022,412 21.68%
-
NP to SH 3,180,840 856,804 1,170,736 1,043,676 1,363,940 1,216,744 967,264 21.93%
-
Tax Rate 8.87% 22.76% 19.93% 22.99% 22.75% 19.07% 22.42% -
Total Cost 14,030,180 11,548,548 8,766,768 8,194,552 10,261,468 8,422,112 5,968,452 15.30%
-
Net Worth 10,276,918 8,258,993 7,859,446 7,454,759 7,348,263 6,305,256 5,877,694 9.75%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 10,276,918 8,258,993 7,859,446 7,454,759 7,348,263 6,305,256 5,877,694 9.75%
NOSH 1,064,965 1,065,676 1,064,965 1,064,965 1,064,965 1,065,077 1,064,799 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.14% 7.30% 12.13% 11.73% 12.24% 13.10% 14.62% -
ROE 30.95% 10.37% 14.90% 14.00% 18.56% 19.30% 16.46% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,629.27 1,169.02 936.80 871.75 1,097.94 909.97 656.54 16.34%
EPS 298.80 80.40 110.00 98.00 128.08 114.24 90.84 21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.65 7.75 7.38 7.00 6.90 5.92 5.52 9.75%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,538.68 1,104.76 884.71 823.28 1,036.89 859.47 619.94 16.35%
EPS 282.07 75.98 103.82 92.55 120.95 107.90 85.78 21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.1134 7.324 6.9697 6.6108 6.5163 5.5914 5.2123 9.75%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 22.88 22.80 24.90 24.00 22.70 22.10 16.50 -
P/RPS 1.40 1.95 2.66 2.75 2.07 2.43 2.51 -9.26%
P/EPS 7.66 28.36 22.65 24.49 17.72 19.35 18.16 -13.39%
EY 13.05 3.53 4.41 4.08 5.64 5.17 5.51 15.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.94 3.37 3.43 3.29 3.73 2.99 -3.79%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/02/16 16/02/15 19/02/14 20/02/13 22/02/12 23/02/11 24/02/10 -
Price 23.66 23.18 24.50 21.32 23.64 21.08 16.68 -
P/RPS 1.45 1.98 2.62 2.45 2.15 2.32 2.54 -8.91%
P/EPS 7.92 28.83 22.29 21.75 18.46 18.45 18.36 -13.06%
EY 12.62 3.47 4.49 4.60 5.42 5.42 5.45 15.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.99 3.32 3.05 3.43 3.56 3.02 -3.42%

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